BNBCalc Short Term Rental Investment Analysis 1480 N Desoto Pl, Fayetteville, AR 72703, USA

3 bed • 3 bath • 8 guests • $465,000

BNB

Calc

Annual Revenue

$43,490

Profit (Cash Flow)

-$6,611

Cap Rate

5.3%

Annual Revenue

$43,490

AirDNA projects $243/night at 49% occupancy ($43,489).

BNB Calc projects a 49% occupancy rate, $243 rate per night.

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

Return Metrics

-5.71% 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)	-$6,611	-$13,222	-$19,834	-$26,445	-$33,057	-$66,114	-$198,344
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$372,000	$372,000	$372,000	$372,000	$372,000	$372,000	$372,000
Down Payment	$93,000	$93,000	$93,000	$93,000	$93,000	$93,000	$93,000
Property Appreciation	$13,950	$28,318	$43,118	$58,361	$74,062	$159,921	$663,677
Total Return	$472,338	$480,095	$488,283	$496,915	$506,005	$558,806	$930,332

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.71%

Cap Rate

5.32%

Return on Investment

10.29%

1480 N Desoto Pl Fayetteville, Arkansas, 72703-1953

3 bed • 3 bath • 8 guests

Purchase Price

Est. $2,230/mo

Inquire about this property

Contact Agent

Fayetteville

Zoning

Laws

$43,490

Annual Revenue

Projected nightly rate is $243/night at 49% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$6,611

Profit

Revenue

$43,490

Operating Expenses

$18,734

Operating Income

$24,756

Mortgage & Taxes

$31,367

Profit (Cash Flow)

-$6,611

$115,700

Cash Investment

Down Payment

$93,000

Renos & Furnishing

$8,750

Closing Costs

$13,950

Total

$115,700

DSCR Ratio

Weak

0.79

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.71%

Cap Rate

5.32%

Return on Investment

10.29%

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

$22,069

Deductible property tax

$4,604

Your total deduction

$53,886

Your adjusted annual income

$150,000 - $53,886 = $96,114

Taxes on $96,114 (30%)

$28,834

Your old tax bill

$45,000

Your new tax bill

$28,834

Estimated tax savings

$16,166

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