BNBCalc.com Rental Arbitrage Analysis Report of 3736 Wyoming St, Kansas City, MO 64111, USA

3 bed • 2.5 bath • 9 guests • $0

BNB

Calc

Return Metrics

128.09% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

128.09%

Payback Period Days

285

Return on Investment

128.09%

Annual Revenue

$53,180

AirDNA projects $280/night at 52% occupancy ($53,179).

User selected values for this report: 52% occupancy rate, $280 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,176

Annual Expenses

$14,113

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$653

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$443

Management & Platform Fees

$133

Platform Fee (i.e. Airbnb)

$133

Property Manager Fee

$0

property-location

3736 Wyoming St Kansas City, Missouri, 64111-3946

3 bed • 2.5 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$53,180

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

128.09%

Payback Period Days

285