BNBCalc Short Term Rental Rental Arbitrage Analysis 2205 East Gregory Boulevard, Kansas City, Missouri 64132, United States

4 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$42,394

Profit (Cash Flow)

$5,083

Cash on Cash Return

41.3%

Annual Revenue

$42,394

AirDNA projects $219/night at 53% occupancy ($42,393).

BNB Calc projects a 53% occupancy rate, $219 rate per night.

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

Return Metrics

41.32% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,082	$10,165	$15,248	$20,330	$25,413	$50,826	$152,480
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	$5,082	$10,165	$15,248	$20,330	$25,413	$50,826	$152,480

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

41.32%

Payback Period Days

883

Return on Investment

41.32%

2205 E Gregory Blvd Kansas City, Missouri, 64132-1515

4 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Kansas City

Guide

Zoning

Market

Guide

Laws

Market Data

$42,394

Annual Revenue

Projected nightly rate is $219/night at 53% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,083

Profit

Revenue

$42,394

Operating Expenses

$16,911

Operating Income

$25,483

Net Effective Rent

$20,400

Profit (Cash Flow)

$5,083

$12,300

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$1,800

Total

$12,300

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

41.32%

Payback Period Days

883

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -