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

4 bed • 2 bath • 10 guests • $245,000

BNB

Calc

Annual Revenue

$44,019

Profit (Cash Flow)

$2,794

Cap Rate

10.0%

Annual Revenue

$44,019

AirDNA projects $262/night at 48% occupancy ($45,933). Airbtics projects $290/night at 46% occupancy ($48,723). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 46% occupancy rate, $262 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,600	$49,769	$79,840	$112,221
Occupancy	37%	47%	56%	62%
Nightly Rate	$168	$267	$367	$473

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!	$85,130	$384	57%	4	3	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (160)
SoHo on Central - new floating deck added!	$55,640	$465	31%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (44)
Retro Bungalow	$66,356	$318	53%	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!	$40,305	$162	62%	4	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
Bright Updated Home, 1 Mi to Hot Springs NP!	$41,113	$240	42%	4	2	2	$207	❌	❌	❌	Y / Y	⭐️ 4.4 (17)
#1 Historic Cottage in Hot Springs National Park!	$36,277	$187	47%	4	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (77)
Homestretch Behind the Track	$39,078	$158	64%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (76)
The $martmoney - Walk to Oaklawn Racing & Casino!	$26,445	$143	47%	4	2	2	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (28)

Return Metrics

6.59% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,794	$5,588	$8,382	$11,176	$13,971	$27,942	$83,827
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$220,499	$220,499	$220,499	$220,499	$220,499	$220,499	$220,499
Down Payment	$24,500	$24,500	$24,500	$24,500	$24,500	$24,500	$24,500
Property Appreciation	$7,350	$14,920	$22,718	$30,749	$39,022	$84,259	$349,679
Total Return	$255,144	$265,508	$276,100	$286,926	$297,993	$357,201	$678,506

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.59%

Cap Rate

10.04%

Return on Investment

28.31%

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

4 bed • 2 bath • 10 guests

Purchase Price

Est. $1,175/mo

Inquire about this property

Contact Agent

$242,900

Zestimate

$44,019

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $262/night at 48% occupancy ($45,933.08). Airbtics projects $290/night at 46% occupancy ($48,723).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$49,989

Avg annual revenue

46%

Avg occupancy rate

$290

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

$25k

$45k

$65k

$85k

$2,794

Profit

Revenue

$44,019

Operating Expenses

$19,402

Operating Income

$24,617

Mortgage & Taxes

$21,822

Profit (Cash Flow)

$2,794

$42,350

Cash Investment

Down Payment

$24,500

Renos & Furnishing

$10,500

Closing Costs

$7,350

Total

$42,350

DSCR Ratio

Acceptable

1.13

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.59%

Cap Rate

10.04%

Return on Investment

28.31%

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

$17,483

Deductible property tax

$2,426

Your total deduction

$72,445

Your adjusted annual income

$150,000 - $72,445 = $77,555

Taxes on $77,555 (30%)

$23,267

Your old tax bill

$45,000

Your new tax bill

$23,267

Estimated tax savings

$21,733

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