630 NW 110th St Kansas City, Missouri, 64155
3 bed • 3 bath • 9 guests • $347,400
Annual Revenue
$52,833
Profit (Cash Flow)
$8,860
Cap Rate
9.3%
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $263/night at 55% occupancy ($52,833) Airbtics projects $175/night at 66% occupancy ($42,186)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$52,833
$52,833
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$36,874 | $139 | 71% | 3 | 2 | 8 | 3 | $30 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.7 (55) | Profile | |
$54,187 | $213 | 64% | 3 | 2 | 6 | 2 | $140 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (82) | Profile | |
$61,447 | $192 | 82% | 3 | 2 | 8 | 3 | $220 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (59) | Profile | |
$44,652 | $166 | 71% | 3 | 1 | 6 | 2 | $69 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (84) | Profile | |
$30,889 | $107 | 67% | 3 | 2 | 8 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (94) | Profile |
Return Metrics
9.99% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.99%
Cap Rate
9.29%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$16,488
Deductible property tax
$3,439
Your total deduction
$40,378
Your adjusted annual income
$150,000 - $40,378 = $109,622
Taxes on $109,622 (30%)
$32,887
Your old tax bill
$45,000
Your new tax bill
$32,887
Estimated tax savings
$12,113
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com