BNBCalc Short Term Rental Investment Analysis 160 Long Island Bay S50, Hot Springs, AR 71913

2 bed • 2 bath • 6 guests • $365,000

BNB

Calc

Annual Revenue

$34,592

Profit (Cash Flow)

-$8,206

Cap Rate

4.5%

Annual Revenue

$34,592

AirDNA projects $231/night at 41% occupancy ($34,592). Airbtics projects $195/night at 56% occupancy ($39,884). Airbtics predicts this property will perform in the 40% revenue percentile

BNB Calc projects a 41% occupancy rate, $231 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,997	$48,119	$56,286	$69,749
Occupancy	50%	59%	62%	69%
Nightly Rate	$155	$207	$230	$259

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lakefront Luxury Condo - view - pool - boat dock	$25,622	$170	37%	2	2	2	$95	✅	✅	❌	Y / Y	⭐️ 5 (80)
Walk-in Lakefront Condo with a Pool & Boat Slip	$41,896	$207	50%	2	2	2	$110	✅	❌	✅	Y / Y	⭐️ 4.9 (72)
Postcard Views on Lake Hamilton	$54,528	$225	61%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (48)
Delightful Hot Springs Condo: Lake Access & Views!	$78,924	$310	64%	2	2	2	$181	✅	✅	✅	Y / Y	⭐️ 4.8 (23)
The Owl House cheerful, bright, updated 2B A-frame	$27,190	$125	55%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (127)
Lake Hamilton Hideaway	$34,830	$147	61%	2	2	2	$95	✅	✅	❌	Y / Y	⭐️ 5 (32)
Hot Springs Condo on Lake Hamilton w/ Pool Access	$61,689	$230	68%	2	2	2	$129	✅	❌	❌	Y / Y	⭐️ 4.8 (34)
2 Bedroom centrally located near lake & Oaklawn	$26,102	$86	72%	2	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (161)
Luxury Waterfront Lake Hamilton Condo \| Main Canal	$36,888	$163	59%	2	2	2	$80	✅	❌	❌	Y / Y	⭐️ 4.9 (70)
Lakefront Hot Springs Condo w/ Balcony + Boat Slip	$45,518	$231	49%	2	2	2	$114	✅	❌	❌	Y / Y	⭐️ 4.8 (22)
Spectacular 180º Lake View Condo on Lake Hamilton!	$38,780	$136	70%	2	2	2	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (123)
Luxury Condo with Spectacular 180° Lakefront View!	$41,183	$210	50%	2	2	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (142)
Beautiful! 270° Lakefront View! 2 En Suite Baths!	$40,189	$171	59%	2	2	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (98)
Water Front Lake Hamilton Condo /Pool/ Boat Slip	$42,741	$250	43%	2	2	1	$119	✅	❌	✅	Y / N	⭐️ 5 (36)
Lakefront Hot Springs Condo w/ Pool Access!	$54,025	$266	51%	2	2	2	$93	✅	✅	❌	Y / Y	⭐️ 4.9 (62)

Return Metrics

-9.07% 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)	-$8,206	-$16,412	-$24,619	-$32,825	-$41,032	-$82,064	-$246,194
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$292,000	$292,000	$292,000	$292,000	$292,000	$292,000	$292,000
Down Payment	$73,000	$73,000	$73,000	$73,000	$73,000	$73,000	$73,000
Property Appreciation	$10,950	$22,228	$33,845	$45,810	$58,135	$125,529	$520,950
Total Return	$367,743	$370,815	$374,225	$377,984	$382,102	$408,464	$639,756

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.07%

Cap Rate

4.49%

Return on Investment

6.99%

160 Long Island Bay S50 Hot Springs, AR, 71913

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,751/mo

This property is for sale!

Contact Agent

-27

Airbnb Investor Score

-$8,206

Annual Profit

4.5%

Cap Rate

-9.1%

Cash on Cash

$34,592

Annual Revenue

This property is projected to be in the top 40% revenue percentile compared to similar properties nearby.
AirDNA projects $231/night at 41% occupancy ($34,592.25). Airbtics projects $195/night at 56% occupancy ($39,884).

Occupancy Rate

Top 88% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

15 Airbnb Comparables

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

$43,340

Avg annual revenue

56%

Avg occupancy rate

$195

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

$25k

$45k

$60k

$80k

-$8,206

Profit

Revenue

$34,592

Operating Expenses

$18,177

Operating Income

$16,415

Mortgage & Taxes

$24,622

Profit (Cash Flow)

-$8,206

$90,450

Cash Investment

Down Payment

$73,000

Renos & Furnishing

$6,500

Closing Costs

$10,950

Total

$90,450

DSCR Ratio

Weak

0.67

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.07%

Cap Rate

4.49%

Return on Investment

6.99%

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

$17,323

Deductible property tax

$3,613

Your total deduction

$87,707

Your adjusted annual income

$150,000 - $87,707 = $62,293

Taxes on $62,293 (30%)

$18,688

Your old tax bill

$45,000

Your new tax bill

$18,688

Estimated tax savings

$26,312

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:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -