BNBCalc Short Term Rental Investment Analysis 405 Ward St Hot Springs AR 71913

4 bed • 2 bath • 12 guests • $250,000

BNB

Calc

Annual Revenue

$59,746

Profit (Cash Flow)

$21,435

Cap Rate

15.3%

Annual Revenue

$59,746

AirDNA projects $265/night at 49% occupancy ($47,426). Airbtics projects $292/night at 43% occupancy ($45,860). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 49% occupancy rate, $334 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,724	$45,868	$70,350	$108,158
Occupancy	32%	43%	53%	60%
Nightly Rate	$200	$264	$338	$466

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful Historic Home near Downtown Hot Springs!	$76,389	$349	55%	4	3	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (160)
Historic & artful 4BR, hot tub & walkable locale	$39,985	$299	31%	4	3	2	$228	❌	✅	✅	Y / Y	⭐️ 4.8 (38)
SoHo on Central - new floating deck added!	$53,534	$457	30%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (44)
Retro Bungalow	$61,242	$308	50%	4	3	1	$165	❌	✅	✅	Y / Y	⭐️ 4.8 (65)
Hot Springs Home with Pool - 1/2 Mile to Oaklawn!	$72,995	$554	36%	4	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4 (17)
Sweet Pecan - Sleeps 10!	$39,040	$160	60%	4	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
Bright Updated Home, 1 Mi to Hot Springs NP!	$37,885	$222	41%	4	2	2	$207	❌	❌	❌	Y / Y	⭐️ 4.4 (17)
#1 Historic Cottage in Hot Springs National Park!	$36,424	$193	45%	4	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (77)
Homestretch Behind the Track	$38,775	$153	65%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (76)

Return Metrics

31.52% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$21,434	$42,869	$64,304	$85,739	$107,174	$214,348	$643,044
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$278,934	$308,094	$337,486	$367,116	$396,992	$550,327	$1,249,859

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

31.52%

Cap Rate

15.31%

Return on Investment

46.16%

405 Ward St Hot Springs AR 71913 Hot Springs, AR, 71913

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

$249,100

Zestimate

$59,746

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $265/night at 49% occupancy.Projected nightly rate is $292/night at 43% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$47,539

Avg annual revenue

43%

Avg occupancy rate

$292

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

$20k

$35k

$55k

$75k

$21,435

Profit

Revenue

$59,746

Operating Expenses

$21,447

Operating Income

$38,299

Mortgage & Taxes

$16,864

Profit (Cash Flow)

$21,435

$68,000

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$10,500

Closing Costs

$7,500

Total

$68,000

DSCR Ratio

Strong

2.27

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

31.52%

Cap Rate

15.31%

Return on Investment

46.16%

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

$11,865

Deductible property tax

$2,475

Your total deduction

$14,528

Your adjusted annual income

$150,000 - $14,528 = $135,472

Taxes on $135,472 (30%)

$40,642

Your old tax bill

$45,000

Your new tax bill

$40,642

Estimated tax savings

$4,358

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:

7,000 sqft

Year built:

1928

Size:

2,383 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
1554 Hobson Ave	-	2	1,996	-	12,600	2003	$285,000	-
318 Morrison Ave	3	2	1,560	-	8,400	1940	$105,250	38
220 Beard St	2	1	1,104	-	3,450	1940	$129,900	28
516 Garland Ave	2	1	1,008	-	6,750	1940	$70,000	51
211 Rector St	-	1	1,116	-	7,000	1935	$18,000	-
319 Linwood Ave	3	1	1,260	-	2,700	1930	$132,000	47
107 Noxon St	3	1	1,416	-	9,039	1940	$140,000	33
301 Hagen St	2	1	1,067	-	7,410	1930	$64,000	46
130 Plain St	-	1	1,232	-	6,800	1940	$65,000	-
1605 W Saint Louis St	2	1	784	-	7,500	1940	$97,000	152

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Single Family Residence

Stories: 1

Lot size: 7,000 sqft

Building area: 2,383 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 400-60400-067-000

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $26,930

County Est. Land Value: $7,000

Assessed Land Value: $1,400

County Est. Structure Value: $127,650

Market Estimate: $137,223

Sale history

Date	Sale Price	% Financed	Buyer
05/31/24	$245,000	90%	Seth Wood, Larissa Arbuckle
03/28/23	$0	0%	Killar Homes Llc
03/16/21	$139,900	0%	Phylis B Schwartz Enterprises Inc
03/16/21	$139,900	80%	Phylis B Schwartz Enterprises
08/29/19	$35,000	85%	Desert Duk Llc
08/28/18	$0	0%	Stephen Carleson
09/13/18	$23,000	0%	Gbu Services Inc
08/02/12	$0	0%	Stephen Carleson, Mikiel T Carleson
08/02/12	$36,000	0%	Mary S Law

Ownership

Name: Seth Wood

Owner Occupied: No

Owner Mailing Address: 2420 Pleasant Valley Rd, Mammoth Spring, Ar 72554

Years Owned: 2

Home Equity: -

Mortgage Balance Remaining: $220,500

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No