BNBCalc Short Term Rental Investment Analysis 413 W Hazelwood Dr, Diamond City, AR 72644, USA

2 bed • 1 bath • 5 guests • $85,000

BNB

Calc

Annual Revenue

$29,220

Profit (Cash Flow)

$6,607

Cap Rate

14.5%

Annual Revenue

$29,220

AirDNA projects $119/night at 47% occupancy ($20,428).

BNB Calc projects a 64% occupancy rate, $125 rate per night.

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

Return Metrics

25.6% 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)	$6,607	$13,214	$19,821	$26,428	$33,035	$66,071	$198,214
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$68,000	$68,000	$68,000	$68,000	$68,000	$68,000	$68,000
Down Payment	$17,000	$17,000	$17,000	$17,000	$17,000	$17,000	$17,000
Property Appreciation	$2,550	$5,176	$7,881	$10,668	$13,538	$29,232	$121,317
Total Return	$94,157	$103,390	$112,703	$122,096	$131,574	$180,304	$404,531

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.6%

Cap Rate

14.51%

Return on Investment

38.72%

413 W Hazelwood Dr Diamond City, Arkansas, 72644-9547

2 bed • 1 bath • 5 guests

Purchase Price

Est. $408/mo

Inquire about this property

Contact Agent

$29,220

Annual Revenue

Projected nightly rate is $119/night at 47% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,607

Profit

Revenue

$29,220

Operating Expenses

$16,879

Operating Income

$12,341

Mortgage & Taxes

$5,734

Profit (Cash Flow)

$6,607

$25,800

Cash Investment

Down Payment

$17,000

Renos & Furnishing

$6,250

Closing Costs

$2,550

Total

$25,800

DSCR Ratio

Strong

2.15

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.6%

Cap Rate

14.51%

Return on Investment

38.72%

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

$4,034

Deductible property tax

$841

Your total deduction

$2,676

Your adjusted annual income

$150,000 - $2,676 = $147,324

Taxes on $147,324 (30%)

$44,197

Your old tax bill

$45,000

Your new tax bill

$44,197

Estimated tax savings

$803

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