BNBCalc Short Term Rental Investment Analysis 18322 Oakridge Rd, Springdale, AR, 72764

3 bed • 2 bath • 10 guests • $560,000

BNB

Calc

Annual Revenue

$45,385

Profit (Cash Flow)

-$11,971

Cap Rate

4.6%

Annual Revenue

$45,385

AirDNA projects $267/night at 38% occupancy ($37,057). Airbtics projects $218/night at 57% occupancy ($45,385). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 57% occupancy rate, $218 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,666	$39,180	$67,535	$103,685
Occupancy	48%	55%	67%	76%
Nightly Rate	$134	$187	$267	$363

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lakeside Getaway - Next to Beaver Lake	$26,738	$136	49%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (103)
Luxurious Cabin on the Water!!	$111,677	$518	58%	3	3.5	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (8)
Lovin’ Lake-Life	$21,274	$122	45%	3	2	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (78)
NEW! Bluff Creek Cabin	$40,399	$218	49%	3	1	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (20)
Eagles View - Panoramic Views of Beaver Lake	$41,151	$277	39%	3	2	2	$148	❌	❌	❌	Y / Y	⭐️ 5 (22)
Carol’s Riverbend Retreat	$40,904	$254	44%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
WOW! Waterfront Pad on Beaver Lake (GigB Int & TV)	$35,936	$286	33%	3	2	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (81)
Oxford Bend Farmhouse	$31,292	$102	79%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (132)
The Dome Home - 1/2 mi to Beaver Lake - Geodesic	$52,995	$243	56%	3	1.5	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (57)
The Way	$23,226	$111	52%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (88)
Amethyst House	$27,711	$101	68%	3	2	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (168)
• Lakefront Bohemian Bungalow ON Beaver Lake •	$65,529	$297	58%	3	2	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (44)
The Fika - Next to Lake Fayetteville Trail	$37,644	$136	72%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (201)
Water's Edge White - Lakefront & Hot tub	$73,324	$362	55%	3	2	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (18)
Hardwood Chalet- Pool and Hot tub, great views	$110,423	$377	79%	3	2	2	$99	✅	✅	✅	Y / Y	⭐️ 5 (193)
Lakeview Retreat on Raymond	$73,095	$205	94%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (53)
A Touch of Europe in the Ozarks	$55,477	$273	55%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (15)
Springdale gem, centrally located, covered patio	$25,256	$120	53%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (10)
Beaver Lake Martin’s Bluff 2	$27,289	$143	49%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (23)
Cozy Beaver Lake Getaway	$36,410	$223	43%	3	2	2	$120	❌	✅	✅	Y / Y	⭐️ 5 (54)
Water's Edge Black - Lakefront & Hot tub	$43,350	$334	35%	3	1.5	2	$75	❌	✅	❌	Y / Y	⭐️ 5 (14)
Beaver Lake - Martin's Bluff	$28,666	$147	51%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (37)
Lakefront log cabin with convenient boat ramp	$26,927	$178	41%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (30)
The Grove Cottage - Downtown Springdale	$48,041	$239	53%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (121)
3 bed, 2 bath Luxury Home- SteamPunk Station	$29,593	$169	46%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (25)
A relaxing oasis with hot tub overlooking pond!	$56,309	$266	56%	3	2	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (65)
Eagle Bend Modern Farmhouse \| Beaver Lake	$22,527	$135	40%	3	1	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (19)
spacious lower level	$57,709	$251	62%	3	2	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (53)
Spacious Charm: Duplex Haven in Fayetteville	$32,100	$120	64%	3	2.5	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (20)
The Oakley - Near Lake Fayetteville!	$68,689	$235	76%	3	2.5	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (20)
Springhouse Inn Old Wire Rd Fayetteville 4BD 2B	$47,041	$182	67%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (119)
Hog Tub Lounge	$35,529	$117	78%	3	2	1	$70	❌	✅	✅	Y / Y	⭐️ 5 (57)
Park View Place: Central to all of NWA	$32,045	$101	76%	3	2	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (36)
Beaver Lake Hideaway	$37,129	$142	67%	3	1	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (24)
Spacious 3BR Near JB Hunt, Walmart AMP, & XNA	$29,039	$122	62%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (27)
University of Arkansas Getaway	$60,729	$397	41%	3	2.5	2	$225	❌	❌	❌	Y / Y	⭐️ 0 (2)
Erin's Retreat off Emma	$32,978	$133	67%	3	2	2	$80	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Charming Haven: Nearby Delights	$33,383	$144	60%	3	2	1	$125	❌	❌	✅	Y / N	⭐️ 4.5 (14)
Beautiful Modern Home	$51,114	$193	69%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (46)
Beautiful War Eagle Cove Home: Walk to Beaver Lake	$112,446	$627	49%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)

Return Metrics

-8.71% 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)	-$11,970	-$23,941	-$35,912	-$47,882	-$59,853	-$119,706	-$359,120
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$448,000	$448,000	$448,000	$448,000	$448,000	$448,000	$448,000
Down Payment	$112,000	$112,000	$112,000	$112,000	$112,000	$112,000	$112,000
Property Appreciation	$16,800	$34,104	$51,927	$70,284	$89,193	$192,593	$799,266
Total Return	$564,829	$570,162	$576,015	$582,402	$589,340	$632,886	$1,000,146

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.71%

Cap Rate

4.6%

Return on Investment

7.52%

18322 Oakridge Rd Springdale, Arkansas, 72764

3 bed • 2 bath • 10 guests

Purchase Price

Est. $2,686/mo

Springdale

Zoning

Laws

-25

Airbnb Investor Score

-$11,970

Annual Profit

4.6%

Cap Rate

-8.7%

Cash on Cash

$45,385

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $267/night at 38% occupancy.Projected nightly rate is $218/night at 57% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$46,077

Avg annual revenue

57%

Avg occupancy rate

$218

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

$20k

$50k

$80k

$115k

-$11,971

Profit

Revenue

$45,385

Operating Expenses

$19,580

Operating Income

$25,805

Mortgage & Taxes

$37,776

Profit (Cash Flow)

-$11,971

$137,300

Cash Investment

Down Payment

$112,000

Renos & Furnishing

$8,500

Closing Costs

$16,800

Total

$137,300

DSCR Ratio

Weak

0.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.71%

Cap Rate

4.6%

Return on Investment

7.52%

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

$26,578

Deductible property tax

$5,544

Your total deduction

$68,622

Your adjusted annual income

$150,000 - $68,622 = $81,378

Taxes on $81,378 (30%)

$24,413

Your old tax bill

$45,000

Your new tax bill

$24,413

Estimated tax savings

$20,587

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:

5.59 sqft

Year built:

1994

Size:

1,930 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 5.59 sqft

Building area: 1,930 sqft

Garage: Yes

Heating: Central, electric

Pool: No

Fireplaces: 1

Basement: No

Cooling: Central Air, Electric

View: Lake

Parking: Detached, Garage

Amenities: Dishwasher, Electric Cooktop, Electric Oven, Electric Water Heater

Price per square foot: $284

Lot Info

Zoning: -

Land Use: -

Parcel Number: 00114382001

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Sonora Elementary School with 5/10 star rating