BNBCalc Short Term Rental Investment Analysis 349 McPhearson Terrace, Jordan, AR

3 bed • 3 bath • 9 guests • $510,300

BNB

Calc

Annual Revenue

$37,438

Profit (Cash Flow)

-$15,533

Cap Rate

3.7%

Annual Revenue

$37,438

AirDNA projects $241/night at 52% occupancy ($45,772). Airbtics projects $205/night at 50% occupancy ($37,437). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 50% occupancy rate, $205 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,639	$37,744	$53,877	$78,996
Occupancy	39%	50%	59%	70%
Nightly Rate	$153	$200	$240	$297

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Riverfront 3 bedroom cabin	$53,152	$206	66%	3	2	2	$175	❌	✅	✅	Y / Y	⭐️ 5 (64)
House on the Rock!	$30,797	$260	32%	3	2	2	$69	❌	❌	✅	Y / Y	⭐️ 5 (45)
Chessmond House	$56,179	$279	54%	3	2.5	2	$69	❌	✅	✅	Y / Y	⭐️ 5 (87)
Old Charlie’s on the Norfork River	$113,931	$391	79%	3	3.5	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (33)
Modern Norfork House w/ Patio on White River!	$37,826	$238	41%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (22)
Walking Dist. Pub/Food/River-Liberty Manor,Norfork	$30,173	$134	57%	3	2	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (41)
Old Gunstore Lodge	$19,930	$136	38%	3	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (25)
Riverside R&R on White River	$74,475	$296	68%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (54)
Charming Mountain Home Retreat: Walk to Marina!	$33,984	$121	70%	3	2	3	$129	❌	❌	❌	Y / Y	⭐️ 5 (20)
Luxury Cabin overlooking Lake Norfork in Jordan	$74,618	$201	100%	3	2	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (81)
Cabin on the White River - Record size trout!	$25,442	$186	35%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (27)
Brown Trout Suite, Wade-in river access 200 yards	$59,665	$286	57%	3	3	2	$0	❌	❌	❌	N / Y	⭐️ 0 (1)
Fishing at it's Finest on the Famous White River!	$56,938	$273	56%	3	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (57)
The Brown - Cabin 1 - Amazing White River frontage views!	$55,154	$238	63%	3	2	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (14)
Norfork Nook River Home w/Dock-2 Mi to Lake!	$41,661	$202	55%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (29)
'Serenity Woods' Cabin w/ Hot Tub & Fire Pit	$42,942	$238	46%	3	2	2	$191	❌	✅	❌	Y / Y	⭐️ 5 (43)
A White River Retreat	$38,373	$192	54%	3	2	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (9)
Secluded Log Cabin with Decks, Views & Lake Access	$63,927	$323	49%	3	2.5	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (24)
Cozy Cabin w/ Backyard Oasis: 11 Mi to Marina	$30,245	$154	50%	3	1	2	$114	❌	❌	✅	Y / Y	⭐️ 5 (71)
Minutes from Blanchard Springs Natl Park	$21,554	$129	43%	3	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (257)
From tranquil relaxation to outdoor adventure	$25,880	$93	75%	3	1.5	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (250)
The Bradley House Downtown	$30,406	$134	59%	3	1.5	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (76)
Lovely Bear Cabin on the White River	$24,411	$182	36%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (56)
Calico Rock Cabin-500 Calico St	$31,545	$206	41%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Calico Rock Cabin-406 Calico St	$40,902	$218	50%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (72)
Renovated Riverfront Retreat w/ Deck & Grill!	$78,810	$308	67%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (63)
Cozy Norfork Home by White River: Hike + Fish	$25,793	$157	40%	3	3	2	$155	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Unlimited Sportsman's Family Cabin	$30,117	$111	71%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (34)
FireFly Lodge (3 BR/2 Bath)	$34,404	$200	47%	3	2	1	$0	✅	❌	✅	N / N	⭐️ 0 (1)
Ozark Chalet - Rileys Outfitter	$76,621	$352	59%	3	2	3	$70	❌	❌	❌	Y / Y	⭐️ 5 (5)
Large Cabin w/ Deck Overlooking Norfork Lake!	$31,967	$164	51%	3	3	3	$155	✅	❌	✅	Y / Y	⭐️ 4.5 (36)
Hee Haw on the Creek, 11 Acres on Livingston Creek	$35,159	$162	56%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (66)
Copper Cabin 3br/2ba piece of Heaven	$16,928	$126	33%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (36)
Walk to White River: Home w/ Deck in Flippin!	$23,727	$202	31%	3	1.5	2	$124	❌	❌	✅	Y / Y	⭐️ 4.5 (60)
WHITE RIVER HOME, River Access, Pet Friendly	$39,582	$199	53%	3	2	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (67)
Mountain Home Vacation Rental w/ Fire Pit & Deck!	$29,186	$180	41%	3	2	2	$181	❌	❌	✅	Y / Y	⭐️ 4.5 (4)

Return Metrics

-12.31% 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)	-$15,532	-$31,065	-$46,597	-$62,130	-$77,662	-$155,325	-$465,977
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$408,240	$408,240	$408,240	$408,240	$408,240	$408,240	$408,240
Down Payment	$102,060	$102,060	$102,060	$102,060	$102,060	$102,060	$102,060
Property Appreciation	$15,309	$31,077	$47,318	$64,047	$81,277	$175,500	$728,332
Total Return	$510,076	$510,312	$511,020	$512,216	$513,914	$530,474	$772,654

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.31%

Cap Rate

3.7%

Return on Investment

3.79%

349 McPhearson Ter Jordan, Arkansas, 72519

3 bed • 3 bath • 9 guests

Purchase Price

Est. $2,448/mo

Inquire about this property

Contact Agent

$510,300

Zestimate

-43

Airbnb Investor Score

-$15,532

Annual Profit

3.7%

Cap Rate

-12.3%

Cash on Cash

$37,438

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $241/night at 52% occupancy ($45,772.37). Airbtics projects $205/night at 50% occupancy ($37,437).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$40,444

Avg annual revenue

50%

Avg occupancy rate

$205

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$45k

$80k

$115k

-$15,533

Profit

Revenue

$37,438

Operating Expenses

$18,547

Operating Income

$18,891

Mortgage & Taxes

$34,423

Profit (Cash Flow)

-$15,533

$126,119

Cash Investment

Down Payment

$102,060

Renos & Furnishing

$8,750

Closing Costs

$15,309

Total

$126,119

DSCR Ratio

Weak

0.55

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.31%

Cap Rate

3.7%

Return on Investment

3.79%

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

$24,219

Deductible property tax

$5,052

Your total deduction

$126,580

Your adjusted annual income

$150,000 - $126,580 = $23,420

Taxes on $23,420 (30%)

$7,026

Your old tax bill

$45,000

Your new tax bill

$7,026

Estimated tax savings

$37,974

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

0.97 sqft

Year built:

Size:

2,100 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Heat Pump

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.97 sqft

Building area: 2,100 sqft

Garage: No

Heating: Heat pump

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: Heat Pump

View: -

Parking: -

Amenities: Dishwasher, Refrigerator, Electric Range, Washer, Dryer

Price per square foot: $242

Lot Info

Zoning: -

Land Use: -

Parcel Number: 00211212020

Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk

Tax Info

Year Assessed: 2023

Assessed Value: $408,150

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $509,600

Schools