BNBCalc.com Investment Analysis Report of 630 Nw 110th St

3 bed • 3 bath • 9 guests • $347,400

BNB

Calc

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%

Return on Investment

25.6%

Annual Revenue

$52,833

AirDNA projects $263/night at 55% occupancy ($52,832). Airbtics projects $175/night at 66% occupancy ($42,185). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$24,204$44,139$62,423$92,477
Occupancy55%69%76%84%
Nightly Rate$111$163$210$283

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Perfect 3 BR Home in North KC near the Airport!
$36,874
$139
71%
3283$30❌❌❌N / Y⭐️ 4.7 (55)Profile

B

The Nest Villa with Pool in Kansas City
$54,187
$213
64%
3262$140✅❌❌N / Y⭐️ 4.8 (82)Profile

C

Suburban Serenity
$61,447
$192
82%
3283$220❌❌✅N / Y⭐️ 5 (59)Profile

D

Charming (3) bedroom home w/ walkable restaurants
$44,652
$166
71%
3162$69❌❌❌N / Y⭐️ 5 (84)Profile

E

Joy's Place on Jolisa
$30,889
$107
67%
3282$150❌❌❌N / Y⭐️ 4.9 (94)Profile

Operating Expenses

Monthly Expenses

$1,712

Annual Expenses

$20,548

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,140

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$440

Management & Platform Fees

$132

Platform Fee (i.e. Airbnb)

$132

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,952

Annual Mortgage & Tax

$23,424

Downpayment

Purchase Price

$347,400

Percent Down

20%

Total Downpayment

$69,480

Total Loan Amount

$277,920

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,666

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$287

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

SFR

Parking:

-

Heating:

NONE

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
634 Nw 110th St3300$0111
209 Nw 110th St431,5167,8412000$046
10828 N Charlotte St331,1799,1481983$00
413 Ne 114th Ter322,12216,5531985$0367
519 Ne 114th Ter321,03215,2461982$053
212 Ne 115th St1169210,4541900$NaN38
108 Ne 110th St331,43218,2951990$035
109 Ne 110th St331,48710,4541990$00
11323 N Main St331,30111,7612018$035
11015 N Central St441,5027,4052000$013

Property Details

  • MLS Status: property-details-mls-status-active
  • Property Use: Residential (General/Single)
  • Stories: 0
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating: None
  • Pool: No
  • Fireplaces: 0
  • Basement: No basement

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 09-808-00-12-013-00
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $71,210
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Ownership

  • Name: Salvation Army
  • Owner Occupied: No
  • Owner Mailing Address: 5550 Prairie Stone Pkwy, Hoffman Estates, Il 60192
  • Years Owned: 46
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: -
  • Owner Type: Investor
  • Lien: N/A
  • Inherited: N/A
  • Foreclosure: No

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

$16,488

Deductible property tax

$3,439

Est. Depreciation Value

$165,600

Profit on this property

$32,284

Your total deduction

$153,243

So, your new taxable income is your previous income minus your total deduction ($150,000 - $153,243)

-$3,243

Your old tax bill

$45,000

Your new tax bill

-$973

Estimated tax savings

$45,973

property-location

630 NW 110th St Kansas City, Missouri, 64155

3 bed • 3 bath • 9 guests

Purchase Price

Est. $1,666/mo

Agent

This property is for sale!

Contact Test

Agent at BNB

$52,833

Annual Revenue

BNBCalc predicts this property will get $175 per night with 66% occupancy, putting it in the top 46% 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

9.99%

Cap Rate

9.29%

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

$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