BNBCalc Short Term Rental Investment Analysis 1218 NE Monroe St, Bentonville, AR 72712, USA

2 bed • 1 bath • 5 guests • $700,000

BNB

Calc

Annual Revenue

$36,462

Profit (Cash Flow)

-$28,578

Cap Rate

2.7%

Annual Revenue

$36,462

AirDNA projects $149/night at 67% occupancy ($36,462).

BNB Calc projects a 67% occupancy rate, $149 rate per night.

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

Return Metrics

-17.08% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$28,577	-$57,155	-$85,732	-$114,310	-$142,887	-$285,775	-$857,327
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$560,000	$560,000	$560,000	$560,000	$560,000	$560,000	$560,000
Down Payment	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000
Property Appreciation	$21,000	$42,630	$64,908	$87,856	$111,491	$240,741	$999,083
Total Return	$692,422	$685,474	$679,176	$673,545	$668,603	$654,965	$841,756

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-17.08%

Cap Rate

2.66%

Return on Investment

-0.41%

1218 NE Monroe St Bentonville, Arkansas, 72712-4417

2 bed • 1 bath • 5 guests

Purchase Price

Est. $3,357/mo

Inquire about this property

Contact Agent

Bentonville

Zoning

Laws

$36,462

Annual Revenue

AirDNA projects $149/night at 67% occupancy ($36,462.3).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$28,578

Profit

Revenue

$36,462

Operating Expenses

$17,820

Operating Income

$18,642

Mortgage & Taxes

$47,220

Profit (Cash Flow)

-$28,578

$167,250

Cash Investment

Down Payment

$140,000

Renos & Furnishing

$6,250

Closing Costs

$21,000

Total

$167,250

DSCR Ratio

Weak

0.39

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-17.08%

Cap Rate

2.66%

Return on Investment

-0.41%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$179,180

Your adjusted annual income

$150,000 - $179,180 = -$29,180

Taxes on -$29,180 (30%)

-$8,754

Your old tax bill

$45,000

Your new tax bill

-$8,754

Estimated tax savings

$53,754