BNBCalc Short Term Rental Investment Analysis 1246 S Jasmine Ln, Fayetteville, AR 72704, USA

3 bed • 2 bath • 8 guests • $235,000

BNB

Calc

Annual Revenue

$24,490

Profit (Cash Flow)

-$7,626

Cap Rate

3.5%

Annual Revenue

$24,490

AirDNA projects $149/night at 45% occupancy ($24,489).

BNB Calc projects a 45% occupancy rate, $149 rate per night.

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

Return Metrics

-12.19% 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)	-$7,626	-$15,252	-$22,879	-$30,505	-$38,131	-$76,263	-$228,791
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$188,000	$188,000	$188,000	$188,000	$188,000	$188,000	$188,000
Down Payment	$47,000	$47,000	$47,000	$47,000	$47,000	$47,000	$47,000
Property Appreciation	$7,050	$14,311	$21,790	$29,494	$37,429	$80,820	$335,406
Total Return	$234,423	$234,058	$233,911	$233,988	$234,297	$239,556	$341,614

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.19%

Cap Rate

3.5%

Return on Investment

2.76%

1246 S Jasmine Ln Fayetteville, Arkansas, 72704-7708

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,127/mo

Inquire about this property

Contact Agent

Fayetteville

Zoning

Laws

$24,490

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$7,626

Profit

Revenue

$24,490

Operating Expenses

$16,264

Operating Income

$8,226

Mortgage & Taxes

$15,852

Profit (Cash Flow)

-$7,626

$62,550

Cash Investment

Down Payment

$47,000

Renos & Furnishing

$8,500

Closing Costs

$7,050

Total

$62,550

DSCR Ratio

Weak

0.52

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.19%

Cap Rate

3.5%

Return on Investment

2.76%

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

$11,153

Deductible property tax

$2,327

Your total deduction

$32,080

Your adjusted annual income

$150,000 - $32,080 = $117,920

Taxes on $117,920 (30%)

$35,376

Your old tax bill

$45,000

Your new tax bill

$35,376

Estimated tax savings

$9,624

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