BNBCalc.com Rental Arbitrage Analysis Report of 6828 Holmes Rd, Kansas City, MO 64131, USA

3 bed • 2.5 bath • 9 guests • $0

BNB

Calc

Return Metrics

27.38% 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

27.38%

Payback Period Days

1333

Return on Investment

27.38%

Annual Revenue

$39,315

AirDNA projects $207/night at 52% occupancy ($39,314).

User selected values for this report: 52% occupancy rate, $207 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,026

Annual Expenses

$12,311

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$538

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$328

Management & Platform Fees

$98

Platform Fee (i.e. Airbnb)

$98

Property Manager Fee

$0

property-location

6828 Holmes Rd Kansas City, Missouri, 64131-1363

3 bed • 2.5 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$39,315

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

27.38%

Payback Period Days

1333