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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

-1.02%

Cap Rate

6.48%

Return on Investment

14.82%

17270 AR-12 Rogers, Arkansas, 72756-8404

5 bed • 3 bath • 14 guests

Purchase Price

Est. $2,878/mo

Inquire about this property

Contact Agent

$59,783

Annual Revenue

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

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Revenue Appreciation

Cash on Cash Return

-1.02%

Cap Rate

6.48%

Return on Investment

14.82%

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