BNBCalc Short Term Rental Investment Analysis 22682 E War Eagle Rd, Springdale, AR 72764, USA

3 bed • 3 bath • 14 guests • $540,000

BNB

Calc

Annual Revenue

$70,036

Profit (Cash Flow)

$11,364

Cap Rate

8.9%

Annual Revenue

$70,036

AirDNA projects $284/night at 63% occupancy ($65,349).

BNB Calc projects a 65% occupancy rate, $295 rate per night.

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

Return Metrics

8.54% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,364	$22,728	$34,092	$45,456	$56,821	$113,642	$340,926
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$432,000	$432,000	$432,000	$432,000	$432,000	$432,000	$432,000
Down Payment	$108,000	$108,000	$108,000	$108,000	$108,000	$108,000	$108,000
Property Appreciation	$16,200	$32,886	$50,072	$67,774	$86,008	$185,714	$770,721
Total Return	$567,564	$595,614	$624,165	$653,231	$682,829	$839,357	$1,651,648

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.54%

Cap Rate

8.85%

Return on Investment

24.72%

22682 E War Eagle Rd Springdale, Arkansas, 72764-8817

3 bed • 3 bath • 14 guests

Purchase Price

Est. $2,590/mo

Inquire about this property

Contact Agent

Springdale

Zoning

Laws

$70,036

Annual Revenue

Projected nightly rate is $284/night at 63% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,364

Profit

Revenue

$70,036

Operating Expenses

$22,245

Operating Income

$47,791

Mortgage & Taxes

$36,427

Profit (Cash Flow)

$11,364

$132,950

Cash Investment

Down Payment

$108,000

Renos & Furnishing

$8,750

Closing Costs

$16,200

Total

$132,950

DSCR Ratio

Strong

1.31

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.54%

Cap Rate

8.85%

Return on Investment

24.72%

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

$25,629

Deductible property tax

$5,346

Your total deduction

$43,340

Your adjusted annual income

$150,000 - $43,340 = $106,660

Taxes on $106,660 (30%)

$31,998

Your old tax bill

$45,000

Your new tax bill

$31,998

Estimated tax savings

$13,002

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