BNBCalc Short Term Rental Investment Analysis 8603 Apple Ln, Rogers, AR 72756, USA

4 bed • 3 bath • 14 guests • $500,000

BNB

Calc

Report by:

mark@baileyhubs.com

Annual Revenue

$57,559

Profit (Cash Flow)

$3,268

Cap Rate

7.4%

Annual Revenue

$57,559

AirDNA projects $309/night at 51% occupancy ($57,558).

BNB Calc projects a 51% occupancy rate, $309 rate per night.

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

Return Metrics

2.59% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,267	$6,535	$9,803	$13,070	$16,338	$32,677	$98,031
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,912	$10,127	$15,663	$21,541	$27,782	$65,257	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$123,179	$147,112	$171,830	$197,367	$223,758	$369,892	$1,311,663

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.59%

Cap Rate

7.39%

Return on Investment

18.43%

8603 Apple Ln Rogers, Arkansas, 72756-3061

4 bed • 3 bath • 14 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

$57,559

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,268

Profit

Revenue

$57,559

Operating Expenses

$20,563

Operating Income

$36,996

Mortgage & Taxes

$33,728

Profit (Cash Flow)

$3,268

$125,750

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$10,750

Closing Costs

$15,000

Total

$125,750

DSCR Ratio

Acceptable

1.10

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.59%

Cap Rate

7.39%

Return on Investment

18.43%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$47,750

Your adjusted annual income

$150,000 - $47,750 = $102,250

Taxes on $102,250 (30%)

$30,675

Your old tax bill

$45,000

Your new tax bill

$30,675

Estimated tax savings

$14,325

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