36 Kirkwall Dr Bella Vista, Arkansas, 72715
3 bed • 2 bath • 9 guests
Est. $1,161/mo
Inquire about this property
Contact Agent
$325,800
Zestimate
Airbnb Investor Score
$18,831
Annual Profit
13.9%
Cap Rate
48.8%
Cash on Cash
$54,458
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $295/night at 59% occupancy.Projected nightly rate is $175/night at 64% occupancy.
Top 28% of comparables
Top 26% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$42,874
Avg annual revenue
64%
Avg occupancy rate
$175
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$75k
$105k
Sign up to see the data on 40 all comparables
$31,303
Profit
Revenue
$54,458
Operating Expenses
$20,760
Operating Income
$33,698
Mortgage & Taxes
$2,396
Profit (Cash Flow)
$31,303
$56,900
Cash Investment
Down Payment
$48,400
Renos & Furnishing
$8,500
Total
$56,900
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
48.78%
Cap Rate
13.92%
STR Tax Calculator (USA)
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
$9,549
Deductible property tax
$2,396
Your total deduction
$5,838
Your adjusted annual income
$150,000 - $5,838 = $144,162
Taxes on $144,162 (30%)
$43,249
Your old tax bill
$45,000
Your new tax bill
$43,249
Estimated tax savings
$1,751
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:
-
Year built:
-
Size:
1,585 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: -
- Building area: 1,585 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Attached, Off Street
- Amenities: Dishwasher
- Price per square foot: $205
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 1636926000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $202,300
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $325,800
Schools
- Middle School: Gravette Middle School with 8/10 star rating
- High School: Gravette High School with 5/10 star rating