Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 104 Chelsea Drive, Fairfield Bay, AR

2 bed • 2 bath • 6 guests • $74,900

BNB

Calc

Annual Revenue

$25,932

Profit (Cash Flow)

$8,140

Cap Rate

11.9%

Annual Revenue

$25,932

AirDNA projects $110/night at 26% occupancy ($10,445). Airbtics projects $119/night at 37% occupancy ($16,081). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 50% occupancy rate, $142 rate per night.

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

Percentiles25%50%75%90%
Revenue$8,469$13,830$26,912$34,543
Occupancy25%34%50%56%
Nightly Rate$88$106$142$162

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$21,199
$106
53%
232$60✅❌❌Y / Y⭐️ 4.9 (39)
$9,870
$70
32%
221$90✅❌❌Y / Y⭐️ 4.5 (4)
$16,159
$119
35%
212$75✅❌✅Y / Y⭐️ 4.9 (35)
$26,943
$196
36%
222$85✅✅❌Y / Y⭐️ 5 (17)
$16,383
$80
51%
221$60✅❌❌Y / Y⭐️ 5 (50)
$21,931
$116
50%
222$80✅❌❌Y / Y⭐️ 4.9 (37)
$14,262
$75
50%
222$70✅❌❌Y / Y⭐️ 4.9 (14)
$14,160
$122
31%
222$85✅❌✅Y / Y⭐️ 4.8 (6)
$26,517
$161
45%
212$0❌❌✅Y / Y⭐️ 5 (28)
$16,800
$103
43%
222$90✅❌✅Y / Y⭐️ 5 (27)
$12,607
$92
33%
222$80❌❌✅Y / Y⭐️ 5 (22)
$36,725
$149
65%
222$75❌✅❌Y / Y⭐️ 5 (64)
$22,996
$98
61%
222$75✅❌✅Y / Y⭐️ 4.7 (22)
$18,430
$88
54%
222$80✅❌✅Y / Y⭐️ 5 (13)
$26,352
$180
40%
212$0❌❌✅Y / Y⭐️ 5 (10)
$23,497
$107
60%
222$0✅❌❌Y / N⭐️ 4.8 (4)
$20,446
$114
46%
221$85❌❌✅Y / Y⭐️ 5 (65)
$22,794
$118
50%
222$75✅❌❌Y / Y⭐️ 5 (10)
$13,206
$82
44%
222$0✅❌❌Y / Y⭐️ 0 (1)
$15,576
$76
56%
222$75✅❌✅Y / Y⭐️ 5 (5)
$19,490
$75
71%
222$0✅❌❌Y / Y⭐️ 5 (2)
$49,122
$318
41%
222$78❌❌❌Y / Y⭐️ 5 (1)
$11,401
$89
35%
222$0❌❌❌Y / Y⭐️ 4.9 (10)

Return Metrics

34.3% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$8,139$16,279$24,418$32,558$40,698$81,396$244,188
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$59,919$59,919$59,919$59,919$59,919$59,919$59,919
Down Payment$14,980$14,980$14,980$14,980$14,980$14,980$14,980
Property Appreciation$2,247$4,561$6,945$9,400$11,929$25,759$106,901
Total Return$85,286$95,740$106,264$116,859$127,527$182,055$425,990

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

34.3%

Cap Rate

11.85%

Return on Investment

46.34%

property-location

104 Chelsea Dr Fairfield Bay, Arkansas, 72088

2 bed • 2 bath • 6 guests

Est. $359/mo

Agent

Inquire about this property

Contact Agent

152

Airbnb Investor Score

$3,355

Annual Profit

11.9%

Cap Rate

34.3%

Cash on Cash

$25,932

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $110/night at 26% occupancy.Projected nightly rate is $119/night at 37% occupancy.

Top 26% of comparables

Top 26% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$16,591

Avg annual revenue

37%

Avg occupancy rate

$119

Avg nightly rate

🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$5k

$20k

$35k

$50k

Sign up to see the data on 40 all comparables

$8,140

Profit

Revenue

$25,932

Operating Expenses

$17,051

Operating Income

$8,881

Mortgage & Taxes

$742

Profit (Cash Flow)

$8,140

$21,480

Cash Investment

Down Payment

$14,980

Renos & Furnishing

$6,500

Total

$21,480

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

34.3%

Cap Rate

11.85%

STR 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

$4,155

Deductible property tax

$742

Your total deduction

$5,089

Your adjusted annual income

$150,000 - $5,089 = $144,911

Taxes on $144,911 (30%)

$43,473

Your old tax bill

$45,000

Your new tax bill

$43,473

Estimated tax savings

$1,527

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

-

Year built:

1980

Size:

938 sqft

Type:

TOWNHOUSE

Parking:

-

Heating:

Electric, Heat Pump

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: TOWNHOUSE
  • Stories: 2
  • Lot size: -
  • Building area: 938 sqft
  • Garage: No
  • Heating: Electric, heat pump
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: Electric
  • View: -
  • Parking: Parking Pad
  • Amenities: Free-Standing Range, Electric Range, Refrigerator, Electric Water Heater
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Schools