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

3 bed • 2 bath • 9 guests • $550,000

BNB

Calc

Annual Revenue

$45,593

Profit (Cash Flow)

-$11,115

Cap Rate

4.7%

Annual Revenue

$45,593

AirDNA projects $242/night at 41% occupancy ($36,239). Airbtics projects $219/night at 57% occupancy ($45,593). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 57% occupancy rate, $219 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,256	$41,202	$72,105	$96,544
Occupancy	50%	56%	68%	76%
Nightly Rate	$132	$194	$281	$337

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
NEW! Bluff Creek Cabin	$40,380	$223	48%	3	1	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (26)
Carol’s Riverbend Retreat	$40,289	$256	43%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Water's Edge White - Lakefront & Hot tub	$70,958	$349	55%	3	2	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (23)
Lovin’ Lake-Life	$23,917	$124	50%	3	2	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (79)
Luxurious Cabin on the Water!!	$107,409	$526	55%	3	3.5	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (8)
Water's Edge Black - Lakefront & Hot tub	$44,026	$319	37%	3	1.5	2	$75	❌	✅	❌	Y / Y	⭐️ 5 (22)
WOW! Waterfront Pad on Beaver Lake (GigB Int & TV)	$35,936	$286	33%	3	2	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (81)
Oxford Bend Farmhouse	$30,328	$102	76%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (141)
The Dome Home - 1/2 mi to Beaver Lake - Geodesic	$46,134	$237	50%	3	1.5	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (66)
The Way	$25,989	$114	57%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (91)
Amethyst House	$27,944	$105	66%	3	2	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (180)
• Lakefront Bohemian Bungalow ON Beaver Lake •	$57,754	$288	52%	3	2	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (44)
The Fika - Next to Lake Fayetteville Trail	$37,762	$132	74%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (218)
Hardwood Chalet- Pool and Hot tub, great views	$98,271	$336	79%	3	2	2	$99	✅	✅	✅	Y / Y	⭐️ 5 (207)
Lakeside Getaway - Next to Beaver Lake	$28,055	$129	54%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (105)
Hog Tub Lounge	$35,537	$118	77%	3	2	1	$70	❌	✅	✅	Y / Y	⭐️ 5 (70)
Lakeview Retreat on Raymond	$73,095	$205	94%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (53)
Eagles View - Panoramic Views of Beaver Lake	$44,100	$299	39%	3	2	2	$148	❌	❌	❌	Y / Y	⭐️ 5 (22)
Cozy Beaver Lake Getaway	$37,289	$225	44%	3	2	1	$120	❌	✅	✅	Y / Y	⭐️ 5 (65)
Spacious Charm: Duplex Haven in Fayetteville	$40,402	$144	70%	3	2.5	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (22)
The Grove Cottage - Downtown Springdale	$53,819	$231	61%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (127)
Park View Place: Central to all of NWA	$34,001	$110	75%	3	2	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (48)
3 bed, 2 bath Luxury Home- SteamPunk Station	$33,001	$172	50%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (26)
A relaxing oasis with hot tub overlooking pond!	$57,758	$267	58%	3	2	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (65)
A Touch of Europe in the Ozarks	$52,194	$280	50%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (16)
Eagle Bend Modern Farmhouse \| Beaver Lake	$21,087	$139	36%	3	1	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (24)
Beaver Lake Martin’s Bluff 2	$31,472	$148	55%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (27)
Beaver Lake - Martin's Bluff	$32,612	$150	57%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (38)
Springdale gem, centrally located, covered patio	$25,830	$129	51%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (10)
Lakefront log cabin with convenient boat ramp	$36,378	$179	54%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (35)
The Oakley - Near Lake Fayetteville!	$66,854	$229	76%	3	2.5	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (26)
Central 3BR—Near AMP, UofA, XNA, Walmart HQ	$29,236	$125	60%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (32)
Springhouse Inn Old Wire Rd Fayetteville 4BD 2B	$47,947	$183	68%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (121)
Beaver Lake Retreat	$38,673	$138	72%	3	1	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (28)
spacious lower level	$58,080	$230	68%	3	2	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (53)
Charming Haven: Nearby Delights	$33,821	$146	60%	3	2	1	$125	❌	❌	✅	Y / N	⭐️ 5 (15)
Erin's Retreat off Emma	$32,919	$132	67%	3	2	2	$80	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
Lakefront Retreat: Hot Tub, Kayaks & Fishing	$64,566	$299	59%	3	2	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (37)
University of Arkansas Getaway	$53,693	$402	35%	3	2.5	2	$225	❌	❌	❌	Y / Y	⭐️ 0 (2)
Beautiful War Eagle Cove Home: Walk to Beaver Lake	$102,044	$569	49%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)

Return Metrics

-8.23% 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)	-$11,115	-$22,230	-$33,345	-$44,460	-$55,575	-$111,150	-$333,450
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000
Down Payment	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000
Property Appreciation	$16,500	$33,495	$50,999	$69,029	$87,600	$189,154	$784,994
Total Return	$555,384	$561,264	$567,654	$574,569	$582,025	$628,003	$1,001,544

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.23%

Cap Rate

4.72%

Return on Investment

7.99%

18322 Oakridge Rd Springdale, Arkansas, 72764

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,638/mo

Inquire about this property

Contact Agent

Springdale

Zoning

Laws

-23

Airbnb Investor Score

-$11,115

Annual Profit

4.7%

Cap Rate

-8.2%

Cash on Cash

$45,593

Annual Revenue

BNBCalc predicts this property will get $219 per night with 57% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$46,289

Avg annual revenue

57%

Avg occupancy rate

$219

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

$75k

$110k

-$11,115

Profit

Revenue

$45,593

Operating Expenses

$19,607

Operating Income

$25,986

Mortgage & Taxes

$37,101

Profit (Cash Flow)

-$11,115

$135,000

Cash Investment

Down Payment

$110,000

Renos & Furnishing

$8,500

Closing Costs

$16,500

Total

$135,000

DSCR Ratio

Weak

0.70

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.23%

Cap Rate

4.72%

Return on Investment

7.99%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$66,776

Your adjusted annual income

$150,000 - $66,776 = $83,224

Taxes on $83,224 (30%)

$24,967

Your old tax bill

$45,000

Your new tax bill

$24,967

Estimated tax savings

$20,033

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