BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 17270 AR-12, Rogers, AR 72756, USA

5 bed • 3 bath • 14 guests • $600,000

BNB

Calc

Annual Revenue

$59,783

Profit (Cash Flow)

-$1,543

Cap Rate

6.5%

Annual Revenue

$59,783

AirDNA projects $264/night at 62% occupancy ($59,783).

BNB Calc projects a 62% occupancy rate, $264 rate per night.

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


Return Metrics

-1.02% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,542-$3,085-$4,628-$6,171-$7,713-$15,427-$46,283
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$480,000$480,000$480,000$480,000$480,000$480,000$480,000
Down Payment$120,000$120,000$120,000$120,000$120,000$120,000$120,000
Property Appreciation$18,000$36,540$55,636$75,305$95,564$206,349$856,357
Total Return$616,457$633,454$651,007$669,134$687,850$790,922$1,410,074

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-1.02%

Cap Rate

6.48%

Return on Investment

14.82%

property-location

17270 AR-12 Rogers, Arkansas, 72756-8404

5 bed • 3 bath • 14 guests

Est. $2,878/mo

Agent

Inquire about this property

Contact Agent

$59,783

Annual Revenue


AirDNA projects $264/night at 62% occupancy ($59,783.13).

Top 101% of comparables

Top 101% of comparables


-$1,543

Profit

Revenue

$59,783

Operating Expenses

$20,852

Operating Income

$38,931

Mortgage & Taxes

$40,474

Profit (Cash Flow)

-$1,543

$150,750

Cash Investment

Down Payment

$120,000

Renos & Furnishing

$12,750

Closing Costs

$18,000

Total

$150,750

DSCR Ratio

Weak

0.96

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.02%

Cap Rate

6.48%

Profit (Cummulative)

-$1,543

$480,000

$12,750

$18,000

$0

Total Gain

$22,352

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

$28,477

Deductible property tax

$5,940

Your total deduction

$132,849

Your adjusted annual income

$150,000 - $132,849 = $17,151


Taxes on $17,151 (30%)

$5,145

Your old tax bill

$45,000

Your new tax bill

$5,145


Estimated tax savings

$39,855

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