BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 342 Sunset Bay Rd, Hot Springs, AR 71913, USA

4 bed • 4 bath • 12 guests • $750,000

BNB

Calc

Annual Revenue

$75,737

Profit (Cash Flow)

$2,219

Cap Rate

7.0%

Annual Revenue

$75,737

AirDNA projects $432/night at 48% occupancy ($75,736).

BNB Calc projects a 48% occupancy rate, $432 rate per night.

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


Return Metrics

1.2% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$2,218$4,437$6,655$8,874$11,092$22,185$66,556
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$600,000$600,000$600,000$600,000$600,000$600,000$600,000
Down Payment$150,000$150,000$150,000$150,000$150,000$150,000$150,000
Property Appreciation$22,500$45,675$69,545$94,131$119,455$257,937$1,070,446
Total Return$774,718$800,112$826,200$853,005$880,548$1,030,122$1,887,003

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1.2%

Cap Rate

7.04%

Return on Investment

17.48%

property-location

342 Sunset Bay Rd Hot Springs, Arkansas, 71913-7096

4 bed • 4 bath • 12 guests

Est. $3,597/mo

Agent

Inquire about this property

Contact Agent

$75,737

Annual Revenue


Projected nightly rate is $432/night at 48% occupancy.

Top 101% of comparables

Top 101% of comparables


$2,219

Profit

Revenue

$75,737

Operating Expenses

$22,926

Operating Income

$52,811

Mortgage & Taxes

$50,593

Profit (Cash Flow)

$2,219

$183,500

Cash Investment

Down Payment

$150,000

Renos & Furnishing

$11,000

Closing Costs

$22,500

Total

$183,500

DSCR Ratio

Acceptable

1.04

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

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.2%

Cap Rate

7.04%

Profit (Cummulative)

$2,219

$600,000

$11,000

$22,500

$0

Total Gain

$32,087

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

$35,596

Deductible property tax

$7,425

Your total deduction

$73,601

Your adjusted annual income

$150,000 - $73,601 = $76,399


Taxes on $76,399 (30%)

$22,920

Your old tax bill

$45,000

Your new tax bill

$22,920


Estimated tax savings

$22,080

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