BNBCalc.com Rental Arbitrage Analysis Report of 4116 Terrace St, Kansas City, MO 64111, USA

3 bed • 1.5 bath • 9 guests • $0

BNB

Calc

Return Metrics

114.25% 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

114.25%

Payback Period Days

319

Return on Investment

114.25%

Annual Revenue

$47,730

AirDNA projects $242/night at 54% occupancy ($47,730).

User selected values for this report: 54% occupancy rate, $242 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,117

Annual Expenses

$13,405

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$608

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$398

Management & Platform Fees

$119

Platform Fee (i.e. Airbnb)

$119

Property Manager Fee

$0

property-location

4116 Terrace St Kansas City, Missouri, 64111-4157

3 bed • 1.5 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$47,730

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

114.25%

Payback Period Days

319