BNBCalc Short Term Rental Investment Analysis 18999 Woodridge Rd, Garfield, AR 72732, USA

3 bed • 3 bath • 12 guests • $800,000

BNB

Calc

Report by:

mark@baileyhubs.com

Annual Revenue

$46,331

Profit (Cash Flow)

-$26,737

Cap Rate

3.4%

Annual Revenue

$46,331

AirDNA projects $295/night at 43% occupancy ($46,331).

BNB Calc projects a 43% occupancy rate, $295 rate per night.

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

Return Metrics

-13.87% 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)	-$26,737	-$53,474	-$80,212	-$106,949	-$133,686	-$267,373	-$802,120
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,859	$16,203	$25,061	$34,466	$44,452	$104,411	$640,000
Down Payment	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000
Property Appreciation	$24,000	$48,720	$74,181	$100,407	$127,419	$275,133	$1,141,809
Total Return	$165,121	$171,448	$179,031	$187,924	$198,184	$272,171	$1,139,689

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.87%

Cap Rate

3.4%

Return on Investment

2.65%

18999 Woodridge Rd Garfield, Arkansas, 72732-8750

3 bed • 3 bath • 12 guests

Purchase Price

Est. $3,837/mo

Inquire about this property

Contact Agent

$46,331

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$26,737

Profit

Revenue

$46,331

Operating Expenses

$19,103

Operating Income

$27,228

Mortgage & Taxes

$53,965

Profit (Cash Flow)

-$26,737

$192,750

Cash Investment

Down Payment

$160,000

Renos & Furnishing

$8,750

Closing Costs

$24,000

Total

$192,750

DSCR Ratio

Weak

0.50

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.87%

Cap Rate

3.4%

Return on Investment

2.65%

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

$37,969

Deductible property tax

$7,920

Your total deduction

$107,199

Your adjusted annual income

$150,000 - $107,199 = $42,801

Taxes on $42,801 (30%)

$12,840

Your old tax bill

$45,000

Your new tax bill

$12,840

Estimated tax savings

$32,160

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