BNBCalc.com Rental Arbitrage Analysis Report of 7721 Ward Parkway Plaza, Kansas City, MO, USA

3 bed • 2 bath • 6 guests • $2,000

BNB

Calc

Return Metrics

6.11% cash on cash return is a solid return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

6.11%

Payback Period Days

5972

Return on Investment

6.11%

Annual Revenue

$42,237

AirDNA projects $196/night at 59% occupancy ($42,236).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,458

Annual Expenses

$17,491

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$912

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$352

Management & Platform Fees

$106

Platform Fee (i.e. Airbnb)

$106

Property Manager Fee

$0

7721 Ward Parkway Plaza Kansas City, Missouri, 64114-3373

3 bed • 2 bath • 6 guests • $2,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$42,237

Profit (Cash Flow)

$746

Payback in 5972 days

Cash on Cash Return

6.1%

Annual Revenue

$42,237

AirDNA projects $196/night at 59% occupancy ($42,237)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.11% cash on cash return is a solid return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

6.11%

Payback Period Days

5972