BNBCalc Short Term Rental Investment Analysis Regatta Bay Dr, Village of Four Seasons, MO 65049, USA

3 bed • 3 bath • 8 guests • $365,000

BNB

Calc

Annual Revenue

$49,783

Profit (Cash Flow)

$26,617

Cap Rate

8.3%

Annual Revenue

$49,783

AirDNA projects $235/night at 55% occupancy ($47,207).

BNB Calc projects a 58% occupancy rate, $235 rate per night.

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

Return Metrics

6.91% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$26,617	$53,234	$79,852	$106,469	$133,087	$266,174	$798,524
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$365,000	$365,000	$365,000	$365,000	$365,000	$365,000	$365,000
Property Appreciation	$10,950	$22,228	$33,845	$45,810	$58,135	$125,529	$520,950
Total Return	$402,567	$440,463	$478,697	$517,280	$556,222	$756,704	$1,684,475

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.91%

Cap Rate

8.28%

Return on Investment

9.76%

Regatta Bay Dr Village of Four Seasons, Missouri, 65049

3 bed • 3 bath • 8 guests

Purchase Price

Est. $1,751/mo

Inquire about this property

Contact Agent

$49,783

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$26,617

Profit

Revenue

$49,783

Operating Expenses

$19,552

Operating Income

$30,231

Mortgage & Taxes

$3,613

Profit (Cash Flow)

$26,617

$384,700

Cash Investment

Down Payment

$365,000

Renos & Furnishing

$8,750

Closing Costs

$10,950

Total

$384,700

DSCR Ratio

Strong

8.37

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.91%

Cap Rate

8.28%

Return on Investment

9.76%

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

Deductible property tax

$3,613

Your total deduction

$14,435

Your adjusted annual income

$150,000 - $14,435 = $135,565

Taxes on $135,565 (30%)

$40,670

Your old tax bill

$45,000

Your new tax bill

$40,670

Estimated tax savings

$4,330

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