BNBCalc Short Term Rental Investment Analysis 2704 Westminster Dr, Fayetteville, AR 72704, USA

3 bed • 3 bath • 8 guests • $255,000

BNB

Calc

Annual Revenue

$32,945

Profit (Cash Flow)

-$1,619

Cap Rate

6.1%

Annual Revenue

$32,945

AirDNA projects $205/night at 44% occupancy ($32,945).

BNB Calc projects a 44% occupancy rate, $205 rate per night.

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

Return Metrics

-2.4% 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)	-$1,619	-$3,238	-$4,858	-$6,477	-$8,096	-$16,193	-$48,580
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$204,000	$204,000	$204,000	$204,000	$204,000	$204,000	$204,000
Down Payment	$51,000	$51,000	$51,000	$51,000	$51,000	$51,000	$51,000
Property Appreciation	$7,650	$15,529	$23,645	$32,004	$40,614	$87,698	$363,951
Total Return	$261,030	$267,290	$273,787	$280,527	$287,518	$326,505	$570,371

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.4%

Cap Rate

6.11%

Return on Investment

12.66%

2704 Westminster Dr Fayetteville, Arkansas, 72704-6045

3 bed • 3 bath • 8 guests

Purchase Price

Est. $1,223/mo

Inquire about this property

Contact Agent

Fayetteville

Zoning

Laws

$32,945

Annual Revenue

Projected nightly rate is $205/night at 44% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,619

Profit

Revenue

$32,945

Operating Expenses

$17,363

Operating Income

$15,582

Mortgage & Taxes

$17,201

Profit (Cash Flow)

-$1,619

$67,400

Cash Investment

Down Payment

$51,000

Renos & Furnishing

$8,750

Closing Costs

$7,650

Total

$67,400

DSCR Ratio

Weak

0.91

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.4%

Cap Rate

6.11%

Return on Investment

12.66%

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

$12,103

Deductible property tax

$2,524

Your total deduction

$28,089

Your adjusted annual income

$150,000 - $28,089 = $121,911

Taxes on $121,911 (30%)

$36,573

Your old tax bill

$45,000

Your new tax bill

$36,573

Estimated tax savings

$8,427

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