BNBCalc Short Term Rental Investment Analysis 20281 Rock Creek Rd, Cassville, MO 65625, USA

2 bed • 1 bath • 6 guests • $209,900

BNB

Calc

Annual Revenue

$42,295

Profit (Cash Flow)

$9,558

Cap Rate

11.3%

Annual Revenue

$42,295

AirDNA projects $193/night at 44% occupancy ($31,016).

BNB Calc projects a 60% occupancy rate, $193 rate per night.

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

Return Metrics

17.52% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,557	$19,115	$28,673	$38,230	$47,788	$95,576	$286,730
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$167,920	$167,920	$167,920	$167,920	$167,920	$167,920	$167,920
Down Payment	$41,980	$41,980	$41,980	$41,980	$41,980	$41,980	$41,980
Property Appreciation	$6,297	$12,782	$19,463	$26,344	$33,431	$72,188	$299,582
Total Return	$225,754	$241,798	$258,036	$274,475	$291,120	$377,664	$796,212

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.52%

Cap Rate

11.29%

Return on Investment

32.85%

20281 Rock Creek Rd Cassville, Missouri, 65625

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,007/mo

Inquire about this property

Contact Agent

$42,295

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,558

Profit

Revenue

$42,295

Operating Expenses

$18,578

Operating Income

$23,717

Mortgage & Taxes

$14,159

Profit (Cash Flow)

$9,558

$54,527

Cash Investment

Down Payment

$41,980

Renos & Furnishing

$6,250

Closing Costs

$6,297

Total

$54,527

DSCR Ratio

Strong

1.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.52%

Cap Rate

11.29%

Return on Investment

32.85%

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

$9,962

Deductible property tax

$2,078

Your total deduction

$12,099

Your adjusted annual income

$150,000 - $12,099 = $137,901

Taxes on $137,901 (30%)

$41,370

Your old tax bill

$45,000

Your new tax bill

$41,370

Estimated tax savings

$3,630

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