BNBCalc.com Rental Arbitrage Analysis Report of 7411 Walnut St, Kansas City, MO 64114, USA

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Return Metrics

-5.47% 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

-5.47%

Payback Period Days

0

Return on Investment

-5.47%

Annual Revenue

$37,277

AirDNA projects $189/night at 54% occupancy ($37,276).

User selected values for this report: 54% occupancy rate, $189 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,354

Annual Expenses

$16,246

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$871

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$311

Management & Platform Fees

$93

Platform Fee (i.e. Airbnb)

$93

Property Manager Fee

$0

property-location

7411 Walnut St Kansas City, Missouri, 64114-1446

3 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$37,277

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-5.47%

Payback Period Days

0