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:

Revenue Appreciation:

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

Percentiles	25%	50%	75%	90%
Revenue	$24,204	$44,139	$62,423	$92,477
Occupancy	55%	69%	76%	84%
Nightly Rate	$111	$163	$210	$283

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Perfect 3 BR Home in North KC near the Airport!	$36,874	$139	71%	3	2	8	3	$30	❌	❌	❌	N / Y	⭐️ 4.7 (55)	Profile
B The Nest Villa with Pool in Kansas City	$54,187	$213	64%	3	2	6	2	$140	✅	❌	❌	N / Y	⭐️ 4.8 (82)	Profile
C Suburban Serenity	$61,447	$192	82%	3	2	8	3	$220	❌	❌	✅	N / Y	⭐️ 5 (59)	Profile
D Charming (3) bedroom home w/ walkable restaurants	$44,652	$166	71%	3	1	6	2	$69	❌	❌	❌	N / Y	⭐️ 5 (84)	Profile
E Joy's Place on Jolisa	$30,889	$107	67%	3	2	8	2	$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

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$440

Management & Platform Fees

$132

Platform Fee (i.e. Airbnb)

$132

Property Manager Fee

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

Monthly Loan Payment

$1,666

Property Tax Yearly

0.99%

Property Tax Monthly

$287

Mortgage Insurance (PMI)

Property Details

General Info

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Address	Beds	Baths	Square Feet	Lot Size	Year Built	Last Sale	Days on Market
634 Nw 110th St	3	3	0	0		$0	111
209 Nw 110th St	4	3	1,516	7,841	2000	$0	46
10828 N Charlotte St	3	3	1,179	9,148	1983	$0	0
413 Ne 114th Ter	3	2	2,122	16,553	1985	$0	367
519 Ne 114th Ter	3	2	1,032	15,246	1982	$0	53
212 Ne 115th St	1	1	692	10,454	1900	$NaN	38
108 Ne 110th St	3	3	1,432	18,295	1990	$0	35
109 Ne 110th St	3	3	1,487	10,454	1990	$0	0
11323 N Main St	3	3	1,301	11,761	2018	$0	35
11015 N Central St	4	4	1,502	7,405	2000	$0	13

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

630 NW 110th St Kansas City, Missouri, 64155

3 bed • 3 bath • 9 guests

Purchase Price

Est. $1,666/mo

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

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.99%

Cap Rate

9.29%

Return on Investment

25.6%

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