BNBCalc Short Term Rental Investment Analysis 43 Allendale Dr, Bella Vista, AR 72714, USA

3 bed • 3 bath • 6 guests • $325,000

BNB

Calc

Annual Revenue

$33,489

Profit (Cash Flow)

-$5,868

Cap Rate

4.9%

Annual Revenue

$33,489

AirDNA projects $173/night at 53% occupancy ($33,489).

BNB Calc projects a 53% occupancy rate, $173 rate per night.

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

Return Metrics

-7.02% 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)	-$5,867	-$11,735	-$17,603	-$23,471	-$29,339	-$58,678	-$176,035
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000
Down Payment	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000
Property Appreciation	$9,750	$19,792	$30,136	$40,790	$51,764	$111,772	$463,860
Total Return	$328,882	$333,056	$337,532	$342,318	$347,424	$378,094	$612,824

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.02%

Cap Rate

4.94%

Return on Investment

8.47%

43 Allendale Dr Bella Vista, Arkansas, 72714

3 bed • 3 bath • 6 guests

Purchase Price

Est. $1,559/mo

Inquire about this property

Contact Agent

$33,489

Annual Revenue

AirDNA projects $173/night at 53% occupancy ($33,489.22).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,868

Profit

Revenue

$33,489

Operating Expenses

$17,434

Operating Income

$16,056

Mortgage & Taxes

$21,923

Profit (Cash Flow)

-$5,868

$83,500

Cash Investment

Down Payment

$65,000

Renos & Furnishing

$8,750

Closing Costs

$9,750

Total

$83,500

DSCR Ratio

Weak

0.73

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.02%

Cap Rate

4.94%

Return on Investment

8.47%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$15,425

Deductible property tax

$3,217

Your total deduction

$77,545

Your adjusted annual income

$150,000 - $77,545 = $72,455

Taxes on $72,455 (30%)

$21,736

Your old tax bill

$45,000

Your new tax bill

$21,736

Estimated tax savings

$23,264