BNBCalc Short Term Rental Investment Analysis 111 Sunset Pl, Searcy, AR, 72143

3 bed • 2 bath • 9 guests • $17,500

BNB

Calc

Annual Revenue

$35,977

Profit (Cash Flow)

$17,446

Cap Rate

100.7%

Annual Revenue

$35,977

AirDNA projects $139/night at 61% occupancy ($30,969). Airbtics projects $197/night at 50% occupancy ($35,976). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 50% occupancy rate, $197 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,910	$32,089	$56,664	$73,146
Occupancy	37%	48%	62%	72%
Nightly Rate	$133	$176	$242	$270

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Woodroof Cottage	$31,892	$127	66%	3	3	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (96)
Everywhere At Home	$47,345	$147	88%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (58)
Magnolia Place on Pioneer	$34,329	$131	70%	3	2	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (57)
Bison Hall 4, No cleaning fee, near court square	$17,740	$131	37%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (84)
Bison Home, No cleaning fee, 1 block to Harding	$20,496	$140	40%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (235)
Cottage On the Corner--close to campus.	$25,371	$133	48%	3	2	1	$100	❌	❌	❌	Y / N	⭐️ 5 (99)
NEW Duplex in Middle of Searcy, Unit 2	$27,918	$131	53%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (121)
Cozy Farmhouse Condo	$22,401	$116	48%	3	2	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (44)
Bison Hall 2, No cleaning fee, 1 block to Harding	$23,493	$131	49%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (295)
Bison Farmhouse Non-smoking property	$24,796	$122	52%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (216)
Lake House Dream Home	$51,697	$211	66%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (173)
NEW Duplex in Middle of Searcy, Unit 1	$35,601	$140	65%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (112)
Lucy's Place	$46,914	$145	86%	3	2	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (38)
Farmhouse on the Hill	$20,178	$133	37%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (16)
Small Town Modern Retreat Near HU	$29,416	$141	57%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Emma's Place	$40,319	$153	72%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (26)
Little Dunham River Cabin ~ on the Little Red	$31,636	$174	47%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (47)
3 Bedroom Cabin at Lobo Landing w/ boat slip/ramp	$33,535	$198	45%	3	3	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (71)
Where the Wild Things are on The Little Red River	$48,242	$211	61%	3	2.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (26)
Resort with the best amenities.	$107,722	$570	51%	3	3.5	3	$200	✅	✅	✅	Y / Y	⭐️ 5 (11)
Harvey’s Hideaway Riverfront Cabin	$39,356	$182	57%	3	2	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (94)
Retreat Cabin – Little Red River	$34,838	$263	35%	3	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (9)
Riverside Bliss: Luxe Comfort & Nature	$37,988	$264	38%	3	3.5	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (23)
Red River Retreat	$43,393	$187	61%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (30)
Sweet condo 2	$33,945	$179	50%	3	2	1	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
7 minutes to Harding University!	$43,591	$165	70%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (10)
Little Red River Cottage	$40,626	$243	45%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (46)
Little Red River Getaway	$35,722	$262	35%	3	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (18)
Riverfront Bliss-Hot Tub and Private River Dock	$92,627	$342	74%	3	3	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (38)
Dripping Springs Retreat ~ on The Little Red River	$43,712	$242	48%	3	2	1	$100	❌	✅	✅	Y / Y	⭐️ 5 (68)
Margot's Place	$13,847	$126	30%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Nonni’s River Retreat	$42,888	$217	54%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (29)
Little Red River Retreat, LLC	$63,465	$346	48%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (8)
Home in the Heart of Searcy	$43,188	$118	100%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

65.77% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,446	$34,892	$52,339	$69,785	$87,231	$174,463	$523,390
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$17,500	$17,500	$17,500	$17,500	$17,500	$17,500	$17,500
Property Appreciation	$525	$1,065	$1,622	$2,196	$2,787	$6,018	$24,977
Total Return	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

65.77%

Cap Rate

100.68%

Return on Investment

67.75%

111 Sunset Pl Searcy, Arkansas, 72143

3 bed • 2 bath • 9 guests

Purchase Price

Est. $84/mo

Inquire about this property

Contact Agent

$195,400

Zestimate

1072

Airbnb Investor Score

$17,446

Annual Profit

100.7%

Cap Rate

65.8%

Cash on Cash

$35,977

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $139/night at 61% occupancy ($30,969.03). Airbtics projects $197/night at 50% occupancy ($35,976).

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$36,523

Avg annual revenue

50%

Avg occupancy rate

$197

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

$15k

$45k

$75k

$110k

$17,446

Profit

Revenue

$35,977

Operating Expenses

$18,357

Operating Income

$17,620

Mortgage & Taxes

$173

Profit (Cash Flow)

$17,446

$26,000

Cash Investment

Down Payment

$17,500

Renos & Furnishing

$8,500

Total

$26,000

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

65.77%

Cap Rate

100.68%

Return on Investment

67.75%

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

$173

Your total deduction

-$11,001

Your adjusted annual income

$150,000 - -$11,001 = $161,001

Taxes on $161,001 (30%)

$48,300

Your old tax bill

$45,000

Your new tax bill

$48,300

Estimated tax savings

-$3,300

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:

0.25 sqft

Year built:

1960

Size:

1,706 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 0.25 sqft

Building area: 1,706 sqft

Garage: Yes

Heating: Natural gas

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Electric

View: -

Parking: Garage, Two Car, Garage Door Opener

Amenities: Gas Range, Dishwasher, Disposal, Gas Water Heater

Price per square foot: $114

Lot Info

Zoning: -

Land Use: -

Parcel Number: 01601889000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $114,300

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $195,400

Schools

High School: Searcy High School with 7/10 star rating