BNBCalc Short Term Rental Investment Analysis 8016 Gum Ln, Rogers, AR 72756, USA

2 bed • 1 bath • 6 guests • $225,000

BNB

Calc

Annual Revenue

$43,216

Profit (Cash Flow)

$9,340

Cap Rate

10.9%

Annual Revenue

$43,216

AirDNA projects $174/night at 68% occupancy ($43,215).

BNB Calc projects a 68% occupancy rate, $174 rate per night.

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

Return Metrics

16.1% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,339	$18,679	$28,019	$37,359	$46,699	$93,398	$280,195
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000
Down Payment	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000	$45,000
Property Appreciation	$6,750	$13,702	$20,863	$28,239	$35,836	$77,381	$321,134
Total Return	$241,089	$257,382	$273,883	$290,598	$307,535	$395,779	$826,329

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.1%

Cap Rate

10.89%

Return on Investment

31.55%

8016 Gum Ln Rogers, Arkansas, 72756

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,079/mo

Inquire about this property

Contact Agent

$43,216

Annual Revenue

Projected nightly rate is $174/night at 68% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,340

Profit

Revenue

$43,216

Operating Expenses

$18,698

Operating Income

$24,518

Mortgage & Taxes

$15,178

Profit (Cash Flow)

$9,340

$58,000

Cash Investment

Down Payment

$45,000

Renos & Furnishing

$6,250

Closing Costs

$6,750

Total

$58,000

DSCR Ratio

Strong

1.62

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.1%

Cap Rate

10.89%

Return on Investment

31.55%

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

$10,679

Deductible property tax

$2,228

Your total deduction

$13,813

Your adjusted annual income

$150,000 - $13,813 = $136,187

Taxes on $136,187 (30%)

$40,856

Your old tax bill

$45,000

Your new tax bill

$40,856

Estimated tax savings

$4,144

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