BNBCalc.com Investment Analysis Report of 147 Kensington Ave, Kansas City, MO, 64123

3 bed • 2 bath • 5 guests • $65,600

BNB

Calc

Return Metrics

154.31% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

154.31%

Cap Rate

62.21%

Return on Investment

165.39%

Annual Revenue

$62,639

AirDNA projects $245/night at 70% occupancy ($62,639). Airbtics projects $204/night at 61% occupancy ($45,450). Airbtics predicts this property will perform in the 51% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$22,274$37,601$57,915$106,021
Occupancy47%63%70%82%
Nightly Rate$126$158$218$342

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

The View @ PH Commons
$32,112
$151
55%
31430$100❌❌✅N / Y⭐️ 5 (3)Profile

B

Cozy Home|3KingBeds|Heart of KC|Safe+Walkable
$37,046
$143
69%
3382$155❌❌✅N / Y⭐️ 4.8 (115)Profile

C

McGee House - Modern&Spacious Home in Heart of KC
$40,778
$125
85%
3161$85❌❌✅N / Y⭐️ 4.8 (253)Profile

D

Historic Kansas City ¤ Tiki Lounge ¤ Near Downtown
$44,782
$116
97%
3271$75✅❌❌N / Y⭐️ 5 (232)Profile

E

Central Kansas City Home < 3 Mi to Downtown!
$19,735
$106
43%
3362$165❌❌✅N / Y⭐️ 4 (22)Profile

Operating Expenses

Monthly Expenses

$1,819

Annual Expenses

$21,823

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,222

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$522

Management & Platform Fees

$157

Platform Fee (i.e. Airbnb)

$157

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$368

Annual Mortgage & Tax

$4,416

Downpayment

Purchase Price

$65,600

Percent Down

20%

Total Downpayment

$13,120

Total Loan Amount

$52,480

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$315

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$54

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$3,113

Deductible property tax

$649

Est. Depreciation Value

$35,653

Profit on this property

$40,816

Your total deduction

-$1,400

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$1,400)

$151,400

Your old tax bill

$45,000

Your new tax bill

$45,420

Estimated tax savings

-$420

property-location

147 Kensington Ave Kansas City, Missouri, 64123

3 bed • 2 bath • 5 guests

Purchase Price

Est. $315/mo

Agent

Inquire about this property

Contact Agent

$65,600

Zestimate

931

Airbnb Investor Score

$36,400

Annual Profit

62.2%

Cap Rate

154.3%

Cash on Cash

$62,639

Annual Revenue

BNBCalc predicts this property will get $204 per night with 61% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

154.31%

Cap Rate

62.21%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$3,113

Deductible property tax

$649

Your total deduction

-$25,781

Your adjusted annual income

$150,000 - -$25,781 = $175,781

Taxes on $175,781 (30%)

$52,734

Your old tax bill

$45,000

Your new tax bill

$52,734

Estimated tax savings

-$7,734

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com