BNBCalc Short Term Rental Investment Analysis 808 Shoshoni Dr, Jonesboro, AR, 72401

3 bed • 2 bath • 9 guests • $227,000

BNB

Calc

Annual Revenue

$29,022

Profit (Cash Flow)

-$3,743

Cap Rate

5.1%

Annual Revenue

$29,022

AirDNA projects $115/night at 68% occupancy ($28,562). Airbtics projects $137/night at 58% occupancy ($29,022). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 58% occupancy rate, $137 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,070	$31,180	$42,452	$55,319
Occupancy	45%	61%	67%	79%
Nightly Rate	$100	$135	$167	$184

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Pearl House at Cartwright	$36,606	$183	53%	3	2	2	$85	✅	❌	❌	Y / Y	⭐️ 5 (218)
Charming updated older home. Tastefully furnished.	$26,243	$91	77%	3	2	2	$35	❌	❌	❌	Y / Y	⭐️ 5 (113)
The Hideaway - Executive/Vacation Rental Home	$21,175	$77	72%	3	1	2	$35	❌	❌	✅	Y / Y	⭐️ 5 (239)
Culberhouse Cottage - Executive/Vacation Rental	$25,570	$96	69%	3	2	2	$45	❌	❌	❌	Y / Y	⭐️ 5 (145)
Historic Downtown Loft with Private Balcony	$42,330	$178	62%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (71)
Modern 70’s Bungalow-Executive Retreat-King bed	$31,186	$167	49%	3	2.5	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (98)
Updated Quiet,3BR,2BA Home~Sleeps 8~Dog friendly	$35,758	$118	79%	3	2	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (61)
Woody's House 3/1 I555 dog friendly w/d	$23,184	$110	53%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (70)
Cozy place with home comforts.	$22,669	$89	67%	3	1	2	$35	❌	❌	❌	Y / Y	⭐️ 5 (69)
Newly Renovated Cottage Retreat/near downtown/St B	$17,711	$156	30%	3	2	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (29)
1920’s California Craftsman-Newly Renovated	$37,687	$160	63%	3	2	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (32)
Shadow Ridge Retreat II	$38,328	$169	58%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (65)
Home near Astate Campus & NEA Baptist Hospital	$33,131	$194	42%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (21)
The Escape - Executive/Vacation Rental Home	$29,062	$97	80%	3	2	2	$45	❌	❌	✅	Y / Y	⭐️ 5 (244)
The Great Escape - Jonesboro	$38,920	$172	57%	3	2	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (54)
Beautiful 3 Bedroom house.	$28,109	$96	80%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (90)
Country Cottage	$28,613	$100	75%	3	2	1	$40	✅	❌	❌	Y / Y	⭐️ 5 (115)
Country Gem with Wildlife View 3 bed/2.5 bath	$22,137	$134	44%	3	2.5	1	$25	❌	✅	✅	Y / Y	⭐️ 5 (265)
The Longhorn View	$23,728	$144	43%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (72)
Cooper House	$18,794	$79	65%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (135)
Cypress Ridge Retreat	$39,649	$196	52%	3	2	2	$135	❌	❌	✅	Y / Y	⭐️ 5 (18)
4 Bed, 2 bath + garage Cottonwood Corner	$29,412	$125	61%	3	2	1	$79	❌	❌	❌	Y / Y	⭐️ 5 (55)
Willows Cottage - Charming Home in Paragould	$43,221	$183	62%	3	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (115)
Nice Cozy Corner House with Netflix	$20,424	$110	45%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (132)
Viv's House	$22,511	$129	45%	3	2	2	$65	✅	❌	❌	Y / Y	⭐️ 5 (27)
Fully Equipped 3BR Home in Jonesboro AR	$23,693	$100	57%	3	1	3	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Quiet 3 Bedroom 2 bath	$29,264	$110	67%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (31)
The Getaway Vacation Rental	$28,463	$208	37%	3	2	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (15)
3BR Home 3 Miles to Hospital	$23,936	$101	62%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (14)
3 bedroom 2 bathroom home	$24,173	$150	42%	3	2	1	$50	❌	✅	✅	Y / Y	⭐️ 5 (2)
Country Classic	$25,591	$152	46%	3	2	1	$0	❌	✅	✅	Y / Y	⭐️ 4.5 (16)
Corner Retreat	$25,502	$104	67%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (58)
Antosh #4 Condo	$48,781	$136	98%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Home Sweet Home!	$36,591	$157	62%	3	2	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Spacious Home with Large yard	$35,029	$98	96%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
Perfectly located House at Hilltop	$31,408	$142	59%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (27)
Valley View Acre	$33,115	$116	78%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Briar's Place	$33,969	$140	64%	3	2	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

-6.16% 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)	-$3,743	-$7,486	-$11,229	-$14,973	-$18,716	-$37,433	-$112,299
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$181,600	$181,600	$181,600	$181,600	$181,600	$181,600	$181,600
Down Payment	$45,400	$45,400	$45,400	$45,400	$45,400	$45,400	$45,400
Property Appreciation	$6,810	$13,824	$21,049	$28,490	$36,155	$78,069	$323,988
Total Return	$230,066	$233,337	$236,819	$240,517	$244,438	$267,635	$438,689

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.16%

Cap Rate

5.09%

Return on Investment

8.72%

808 Shoshoni Dr Jonesboro, Arkansas, 72401

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,089/mo

Inquire about this property

Contact Agent

$227,000

Zestimate

Jonesboro

Zoning

Laws

-14

Airbnb Investor Score

-$3,743

Annual Profit

5.1%

Cap Rate

-6.2%

Cash on Cash

$29,022

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $115/night at 68% occupancy.Projected nightly rate is $137/night at 58% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$29,016

Avg annual revenue

58%

Avg occupancy rate

$137

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

$10k

$25k

$35k

$50k

-$3,743

Profit

Revenue

$29,022

Operating Expenses

$17,453

Operating Income

$11,569

Mortgage & Taxes

$15,313

Profit (Cash Flow)

-$3,743

$60,710

Cash Investment

Down Payment

$45,400

Renos & Furnishing

$8,500

Closing Costs

$6,810

Total

$60,710

DSCR Ratio

Weak

0.76

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.16%

Cap Rate

5.09%

Return on Investment

8.72%

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

$10,774

Deductible property tax

$2,247

Your total deduction

$27,405

Your adjusted annual income

$150,000 - $27,405 = $122,595

Taxes on $122,595 (30%)

$36,779

Your old tax bill

$45,000

Your new tax bill

$36,779

Estimated tax savings

$8,221

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:

0.31 sqft

Year built:

1998

Size:

1,584 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Other, Gas, Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.31 sqft

Building area: 1,584 sqft

Garage: No

Heating: Other, gas, other

Pool: No

Fireplaces: -

Basement: No

Cooling: Central

View: -

Parking: Carport, Garage

Amenities: Dishwasher, Microwave, Range / Oven, Refrigerator

Price per square foot: $143

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0114430101500

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $152,625

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $227,000

Schools

High School: The Academies at Jonesboro High School