BNBCalc Short Term Rental Investment Analysis 204 Paradise Point, Hot Springs National Park, AR 71913, USA

7 bed • 3 bath • 14 guests • $839,000

BNB

Calc

Annual Revenue

$146,806

Profit (Cash Flow)

$58,045

Cap Rate

13.7%

Annual Revenue

$146,806

AirDNA projects $693/night at 58% occupancy ($146,806).

BNB Calc projects a 57.99999999999999% occupancy rate, $693 rate per night.

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

Return Metrics

27.67% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$58,045	$116,090	$174,135	$232,180	$290,225	$580,450	$1,741,352
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,242	$16,993	$26,283	$36,147	$46,619	$109,501	$671,200
Down Payment	$167,800	$167,800	$167,800	$167,800	$167,800	$167,800	$167,800
Property Appreciation	$25,170	$51,095	$77,797	$105,301	$133,630	$288,545	$1,197,473
Total Return	$259,257	$351,978	$446,016	$541,429	$638,275	$1,146,297	$3,777,825

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.67%

Cap Rate

13.66%

Return on Investment

43.6%

204 Paradise Point Rockwell, Arkansas, 71913-9295

7 bed • 3 bath • 14 guests

Purchase Price

Est. $4,024/mo

Inquire about this property

Contact Agent

$146,806

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$58,045

Profit

Revenue

$146,806

Operating Expenses

$32,165

Operating Income

$114,641

Mortgage & Taxes

$56,596

Profit (Cash Flow)

$58,045

$209,720

Cash Investment

Down Payment

$167,800

Renos & Furnishing

$16,750

Closing Costs

$25,170

Total

$209,720

DSCR Ratio

Strong

2.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.67%

Cap Rate

13.66%

Return on Investment

43.6%

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

$39,820

Deductible property tax

$8,306

Your total deduction

$27,385

Your adjusted annual income

$150,000 - $27,385 = $122,615

Taxes on $122,615 (30%)

$36,785

Your old tax bill

$45,000

Your new tax bill

$36,785

Estimated tax savings

$8,215

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