BNBCalc Short Term Rental Investment Analysis 1015 Cozy Acres Rd, Mountain Pine, AR 71956, USA

3 bed • 2 bath • 9 guests • $530,000

BNB

Calc

Annual Revenue

$60,543

Profit (Cash Flow)

$3,840

Cap Rate

7.5%

Annual Revenue

$60,543

AirDNA projects $296/night at 56% occupancy ($60,542).

BNB Calc projects a 56.00000000000001% occupancy rate, $296 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

2.94% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,840	$7,680	$11,520	$15,360	$19,200	$38,401	$115,204
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$424,000	$424,000	$424,000	$424,000	$424,000	$424,000	$424,000
Down Payment	$106,000	$106,000	$106,000	$106,000	$106,000	$106,000	$106,000
Property Appreciation	$15,900	$32,277	$49,145	$66,519	$84,415	$182,275	$756,449
Total Return	$549,740	$569,957	$590,665	$611,880	$633,615	$750,677	$1,401,653

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.94%

Cap Rate

7.47%

Return on Investment

19.13%

1015 Cozy Acres Rd Mountain Pine, Arkansas, 71956

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,542/mo

Inquire about this property

Contact Agent

$60,543

Annual Revenue

AirDNA projects $296/night at 56% occupancy ($60,542.84).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,840

Profit

Revenue

$60,543

Operating Expenses

$20,951

Operating Income

$39,592

Mortgage & Taxes

$35,752

Profit (Cash Flow)

$3,840

$130,400

Cash Investment

Down Payment

$106,000

Renos & Furnishing

$8,500

Closing Costs

$15,900

Total

$130,400

DSCR Ratio

Acceptable

1.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.94%

Cap Rate

7.47%

Return on Investment

19.13%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$25,154

Deductible property tax

$5,247

Your total deduction

$111,318

Your adjusted annual income

$150,000 - $111,318 = $38,682

Taxes on $38,682 (30%)

$11,605

Your old tax bill

$45,000

Your new tax bill

$11,605

Estimated tax savings

$33,395