BNBCalc Short Term Rental Rental Arbitrage Analysis 18801 E 39th St S

3 bed • 1 bath • 1 guests • $0

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$32,306

Profit (Cash Flow)

$1,154

Cash on Cash Return

13.8%

Annual Revenue

$32,306

AirDNA projects $225/night at 58% occupancy ($47,664). Airbtics projects $145/night at 61% occupancy ($32,305). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 61% occupancy rate, $145 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$21,745	$35,003	$46,507	$57,420
Occupancy	51%	62%	74%	78%
Nightly Rate	$109	$145	$161	$189

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
KC Beautiful! 3bed. 2 Full bath-great location!	$34,198	$135	56%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (157)
Quiet country feeling in the city. 3 bed 2 bath.	$45,550	$179	68%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (22)
Pet Friendly Bungalow near Lake!	$48,016	$155	80%	3	2	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (83)
Enlightened Retreat	$49,208	$170	78%	3	2	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (60)
King bed \| Near Arrowhead/Kauffman and fire pit	$51,290	$196	68%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (78)
HOT TUB Oasis Hideaway w/ 4 Bed + Large Patio+yard	$52,134	$144	78%	3	2	1	$175	✅	✅	✅	Y / Y	⭐️ 4.9 (531)
Charming Historic Bungalow in Independence	$32,488	$166	48%	3	2	1	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (69)
Great one level home, 3 bedrooms, 2 baths	$47,274	$199	62%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Blue Springs Oasis - Minutes to Arrowhead Stadium	$40,462	$148	69%	3	3	2	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (64)
4 min from the Stadiums-Spacious, cozy 3 bedroom	$28,266	$141	51%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
Sweet KC Escape_Lovely Home_King Beds_Air Hockey	$25,964	$137	45%	3	2	2	$145	❌	❌	✅	Y / Y	⭐️ 4.7 (76)
❤️ARLINGTON HOUSE❤️ ARCADE / HUGE COUCH / NETFLIX	$27,737	$92	76%	3	2	2	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (170)
Mom's Place, it feels like home.	$35,847	$100	94%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (129)
Amazing 3BR Home for Families\|Close to Stadiums	$42,502	$159	68%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Modern Luxury - Hidden Gem!	$37,632	$189	51%	3	2	3	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (76)
Cottage Mins From Stadiums + Parking + Pet Welcome	$51,289	$183	66%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.7 (218)
Kansas city peace	$22,502	$106	58%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
KC Charm	$55,646	$181	84%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
The Retreat - near the golf course	$42,750	$125	86%	3	2	3	$180	❌	❌	✅	Y / Y	⭐️ 4.9 (53)
Electro HOT TUB Oasis w/ 3 Beds+ Large Patio :^)	$42,537	$149	78%	3	3	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (192)
CharmingThree Bedroom Home Hosted by DNA Comforts	$21,719	$104	51%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.3 (44)
Lovely Townhome_KC Getaway_Mins to Stadium	$40,238	$155	66%	3	2	2	$155	❌	❌	✅	Y / Y	⭐️ 4.5 (48)
STADIUM STATION - KANSAS CITY	$25,287	$148	44%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (103)
Historical log cabin nestled in the woods	$42,180	$147	77%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (38)
Cozy 3 Bed House with Private Fence and Parking!	$42,843	$160	69%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
COUNTRY IN THE CITY: 3 bdr residential home	$30,356	$110	72%	3	2	30	$69	❌	❌	❌	Y / Y	⭐️ 4.9 (102)
The Treehouse Retreat	$77,273	$275	75%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (18)
Mid-Century Modern Home 5 mins to Chief Kingdom!	$21,554	$151	39%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (30)
5 min Uber to Arrowhead	$28,191	$139	52%	3	3	2	$100	❌	❌	❌	Y / N	⭐️ 5 (6)
Cozy Home_Quiet+Mins from KC Attractions	$25,825	$144	49%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Home Sweet Home	$19,913	$92	53%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (57)
Beautiful ranch home with land close to stadiums.	$21,938	$159	36%	3	2	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (27)
Spacious\| Pet Friendly\| Close To Chiefs Stadium	$20,496	$100	56%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
The Heartland Hideout	$21,243	$101	48%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Trailview - Walk to Stadium, Rock Island , Dogs OK	$39,770	$141	74%	3	1	2	$65	✅	❌	✅	Y / Y	⭐️ 4.9 (79)
Walk to Royals Stadium! Comfy Home Great Location!	$15,497	$78	49%	3	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.6 (149)
Secluded three bedroom, three bedroom smart home.	$12,035	$237	13%	3	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.2 (11)
Kansas City area - Mins to Stadiums!	$23,297	$100	56%	3	1	2	$95	❌	❌	❌	N / Y	⭐️ 4.8 (170)
Enchanting Blissful MO Hideaway	$26,550	$117	62%	3	2	30	$220	❌	❌	❌	Y / Y	⭐️ 5 (1)
Spacious\| Pet Friendly\| Close To Chiefs Stadium	$20,130	$100	55%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (9)

Return Metrics

13.82% cash on cash return is a good return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,154	$2,308	$3,462	$4,616	$5,770	$11,540	$34,622
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$1,154	$2,308	$3,462	$4,616	$5,770	$11,540	$34,622

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.82%

Payback Period Days

2642

Return on Investment

13.82%

18801 East 39th St S Independence, Missouri, 64057-1729

3 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,246

Zestimate

Independence

Zoning

Laws

$32,306

Annual Revenue

BNBCalc predicts this property will get $145 per night with 61% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$34,740

Avg annual revenue

61%

Avg occupancy rate

$145

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$35k

$55k

$80k

$1,154

Profit

Revenue

$32,306

Operating Expenses

$16,200

Operating Income

$16,106

Net Effective Rent

$14,952

Profit (Cash Flow)

$1,154

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

13.82%

Payback Period Days

2642