BNBCalc Short Term Rental Investment Analysis 21283 Pine Dr, Garfield, AR 72732, USA

2 bed • 3 bath • 8 guests • $175,000

BNB

Calc

Annual Revenue

$53,234

Profit (Cash Flow)

$21,429

Cap Rate

19.0%

Annual Revenue

$53,234

AirDNA projects $265/night at 55% occupancy ($53,234).

BNB Calc projects a 55.00000000000001% occupancy rate, $265 rate per night.

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

Return Metrics

45.59% 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)	$21,428	$42,857	$64,286	$85,715	$107,144	$214,289	$642,867
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000
Down Payment	$35,000	$35,000	$35,000	$35,000	$35,000	$35,000	$35,000
Property Appreciation	$5,250	$10,657	$16,227	$21,964	$27,872	$60,185	$249,770
Total Return	$201,678	$228,515	$255,513	$282,679	$310,017	$449,474	$1,067,638

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.59%

Cap Rate

18.99%

Return on Investment

60.42%

21283 Pine Dr Garfield, Arkansas, 72732-9681

2 bed • 3 bath • 8 guests

Purchase Price

Est. $839/mo

Inquire about this property

Contact Agent

$53,234

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,429

Profit

Revenue

$53,234

Operating Expenses

$20,000

Operating Income

$33,234

Mortgage & Taxes

$11,805

Profit (Cash Flow)

$21,429

$47,000

Cash Investment

Down Payment

$35,000

Renos & Furnishing

$6,750

Closing Costs

$5,250

Total

$47,000

DSCR Ratio

Strong

2.82

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

45.59%

Cap Rate

18.99%

Return on Investment

60.42%

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

$8,306

Deductible property tax

$1,732

Your total deduction

-$3,160

Your adjusted annual income

$150,000 - -$3,160 = $153,160

Taxes on $153,160 (30%)

$45,948

Your old tax bill

$45,000

Your new tax bill

$45,948

Estimated tax savings

-$948

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