BNBCalc.com Rental Arbitrage Analysis Report of 2929 McGee Trafficway, Kansas City, MO 64108, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

-146.86% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-146.86%

Payback Period Days

0

Return on Investment

-146.86%

Annual Revenue

$29,804

AirDNA projects $136/night at 60% occupancy ($29,803).

User selected values for this report: 60% occupancy rate, $136 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,273

Annual Expenses

$15,275

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$808

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$248

Management & Platform Fees

$75

Platform Fee (i.e. Airbnb)

$75

Property Manager Fee

$0

property-location

2929 McGee Trafficway Kansas City, Missouri, 64108-3242

2 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$29,804

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-146.86%

Payback Period Days

0