BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1824 Abbey Ln, Benton, AR, 72015

3 bed β€’ 2.5 bath β€’ 9 guests β€’ $0

BNB

Calc

Annual Revenue

$37,927

Profit (Cash Flow)

-$1,540

Cash on Cash Return

-17.6%

Annual Revenue

$37,927

AirDNA projects $124/night at 54% occupancy ($24,456). Airbtics projects $176/night at 59% occupancy ($37,926). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, $176 rate per night.

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

Percentiles25%50%75%90%
Revenue$24,812$36,399$51,934$74,335
Occupancy49%60%70%78%
Nightly Rate$131$156$191$247

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Bryant/Bryant -3 Bed/4Bath Quiet Loc- Off I-30

No image available

$54,583
$188
78%
342$130❌❌❌Y / Y⭐️ 5 (68)
CU at Copper Creek

No image available

$29,182
$132
59%
322$75❌❌❌Y / Y⭐️ 5 (115)
Hawknest Hideaway

No image available

$21,173
$168
31%
323$150❌❌❌Y / Y⭐️ 5 (12)
Lakefrnt Retreat-Dock-FirePit- 3BD-2BA

No image available

$26,693
$196
36%
322$130❌❌❌Y / Y⭐️ 4.9 (57)
Downtown Benton, Sleeps 8, Walk to Dinner + Shops

No image available

$49,718
$241
54%
321$108βŒβŒβœ…Y / Y⭐️ 5 (12)
BryantRemodeled3Bd2Bt LargeHouse

No image available

$23,951
$87
64%
322$180βŒβŒβœ…Y / Y⭐️ 5 (29)
Cheerful 3 Bdr near Shopping/hospitals/Event venue

No image available

$33,168
$165
52%
322$80❌❌❌Y / Y⭐️ 5 (137)
The Red Door. Home in Bryant, Arkansas.

No image available

$36,937
$156
59%
322$150❌❌❌Y / Y⭐️ 5 (32)
Country Get Away

No image available

$32,604
$115
70%
321$100❌❌❌Y / Y⭐️ 5 (251)
Grace Point Cottage

No image available

$22,364
$175
32%
321$95❌❌❌Y / Y⭐️ 5 (26)
Fully Upgraded 3Bd2Bt LargeHouse

No image available

$37,373
$116
82%
322$200βŒβŒβœ…Y / Y⭐️ 4.8 (22)
Secluded Oasis Less Than 5 Min to Dining& Shopping

No image available

$42,072
$149
72%
322$175βŒβŒβœ…Y / Y⭐️ 5 (136)
The Retreat on Marlyn Drive

No image available

$35,289
$126
70%
31.52$125βŒβŒβœ…Y / Y⭐️ 5 (58)
WLR Home with access to it all!

No image available

$35,305
$134
68%
311$50❌❌❌Y / N⭐️ 4.5 (18)
The Parsley Pad Home w/ Fenced BY near DT

No image available

$41,232
$136
78%
311$100❌❌❌Y / Y⭐️ 5 (200)
🦌 Deer Hill a LR Country Estate Est. In 1938 🫢🏼

No image available

$86,787
$460
50%
33.51$200βœ…βœ…βŒY / Y⭐️ 5 (90)
Mid-Century 3 BR Home in Historic Hillcrest

No image available

$37,448
$137
72%
322$122❌❌❌Y / Y⭐️ 5 (125)
Little Rock Home ~ 5 Mi to Downtown!

No image available

$34,160
$197
45%
322$114❌❌❌Y / Y⭐️ 4.5 (24)
The Central High Historic Home

No image available

$25,644
$96
61%
321$200❌❌❌Y / Y⭐️ 5 (27)
3 BR Spacious and Stylish Home Near Downtown

No image available

$25,811
$89
70%
31.51$60βŒβŒβœ…Y / Y⭐️ 5 (263)
Historic Loft in SoMa Downtown Entire Floor

No image available

$96,493
$306
81%
321$180❌❌❌Y / Y⭐️ 4.5 (7)
Cozy, Convenient, & Quiet

No image available

$25,742
$84
80%
31.51$60❌❌❌Y / Y⭐️ 4.5 (334)
Kingwood area 3 bed 2 spa bath full home gas fire

No image available

$46,820
$190
62%
322$175❌❌❌Y / Y⭐️ 5 (78)
Modern Boho Bungalow with Great Walkability!

No image available

$41,447
$183
60%
31.52$125❌❌❌Y / Y⭐️ 5 (113)
MULBERRY HOUSE in the Heart of the Heights

No image available

$56,570
$213
71%
322$110❌❌❌Y / Y⭐️ 5 (64)
1920s Historic 3-Bedroom Craftsman in Hillcrest

No image available

$40,069
$137
77%
322$121❌❌❌Y / Y⭐️ 5 (50)
Charm & Style in Downtown LR with EV wall charger

No image available

$28,897
$162
45%
322$95βŒβŒβœ…Y / Y⭐️ 5 (144)
Brooks Solar House Backyard Spa Oasis

No image available

$85,466
$404
56%
321$110βŒβœ…βœ…Y / Y⭐️ 5 (310)
Spacious Home with Big Backyard

No image available

$26,077
$138
44%
31.51$90βŒβŒβœ…Y / Y⭐️ 5 (598)
Suite P3 RESIDENCES 221 in Downtown Little Rock

No image available

$77,562
$473
41%
323$175βŒβœ…βŒY / Y⭐️ 5 (33)
Cute Hillcrest house - walk anywhere!

No image available

$47,437
$218
58%
31.52$75βŒβŒβœ…Y / Y⭐️ 5 (49)
Capitol View Bungalow - 3-Bedrooms

No image available

$24,921
$134
44%
312$125βŒβŒβœ…Y / Y⭐️ 5 (88)
Family Friendly Home in Little Rock

No image available

$26,669
$130
54%
321$135βŒβŒβœ…Y / Y⭐️ 5 (12)
Tranquil Midtown Getaway

No image available

$27,221
$151
47%
3230$99❌❌❌Y / Y⭐️ 5 (41)
The Retreat on Lee

No image available

$45,194
$158
74%
322$125βŒβŒβœ…Y / Y⭐️ 5 (78)
Blue Creek Farms: 10 private acres, Hot Springs!

No image available

$45,273
$171
68%
311$100βŒβŒβœ…Y / Y⭐️ 5 (165)
Perfect Single Family Home in LR

No image available

$28,216
$98
61%
321$200βŒβŒβœ…Y / Y⭐️ 4.9 (57)
Spacious, stylish home with fenced yard!

No image available

$40,953
$156
65%
321$95βŒβŒβœ…Y / Y⭐️ 5 (216)
Cozy 3 bedroom home with fast wifi near hospital

No image available

$21,435
$106
51%
31.53$150βŒβŒβœ…Y / Y⭐️ 5 (30)

Return Metrics

-17.64% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,539-$3,079-$4,618-$6,158-$7,697-$15,395-$46,186
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return-$1,539-$3,079-$4,618-$6,158-$7,697-$15,395-$46,186

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-17.64%

Payback Period Days

0

Return on Investment

-17.64%

property-location

1824 Abbey Ln Benton, Arkansas, 72015

3 bed β€’ 2.5 bath β€’ 9 guests

Agent

Inquire about this property

Contact Agent

$37,927

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $124/night at 54% occupancy.Projected nightly rate is $176/night at 59% occupancy.

Top 56% of comparables

Top 33% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$39,630

Avg annual revenue

59%

Avg occupancy rate

$176

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$45k

$70k

$95k

Sign up to see the data on 40 all comparables

-$1,540

Profit

Revenue

$37,927

Operating Expenses

$16,931

Operating Income

$20,996

Net Effective Rent

$22,536

Profit (Cash Flow)

-$1,540

$8,725

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$100

Total

$8,725

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-17.64%

Payback Period Days

0