BNBCalc Short Term Rental Investment Analysis 2060 Matthews Meadows Ln, Conway, AR 72032

4 bed • 2 bath • 12 guests • $1,700

BNB

Calc

Annual Revenue

$27,481

Profit (Cash Flow)

$10,114

Cap Rate

601.7%

Annual Revenue

$27,481

AirDNA projects $171/night at 44% occupancy ($27,480). Airbtics projects $215/night at 53% occupancy ($41,619). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 44% occupancy rate, $171 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,374	$37,025	$61,863	$86,018
Occupancy	42%	51%	67%	73%
Nightly Rate	$141	$193	$246	$314

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Round Mountain Get Away!	$38,361	$210	49%	4	3	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (18)
The WonderHaus	$36,706	$291	33%	4	3	2	$139	❌	❌	❌	Y / Y	⭐️ 5 (30)
No Stress - On Round Mountain	$46,720	$210	60%	4	3	3	$100	❌	❌	❌	Y / Y	⭐️ 4.6 (10)
Round Mountain Lazy Days	$48,211	$210	61%	4	3	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (19)
My Sister’s Place	$47,963	$233	55%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (19)
New! Hilltop Hideway w/arcade and hot tub!	$59,090	$286	53%	4	2	1	$150	✅	✅	❌	Y / Y	⭐️ 5 (69)
Feels Like Home!	$28,018	$185	38%	4	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (21)
York King Suite 4bd, Fenced yard w/Pergola!	$36,151	$134	71%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
The Clark Château	$32,613	$258	32%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (29)
Cross St	$27,825	$151	48%	4	1	3	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Charming Conway Getaway	$34,558	$134	68%	4	2	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (31)
Boho Bungalow	$23,519	$238	27%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
The Hamilton House	$29,559	$118	66%	4	2	2	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
Spacious 4 BR Home in Heart of Conway	$51,490	$193	69%	4	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (43)
Spacious Greenbrier Vacation Rental on ~ 4 Acres!	$104,436	$598	46%	4	4	2	$310	❌	❌	❌	Y / Y	⭐️ 5 (1)
The Edge	$15,555	$125	34%	4	4	2	$0	✅	❌	❌	Y / N	⭐️ 3 (1)
Spacious 4 BR Conway Home, 2 Acres, Peaceful Views	$97,905	$498	51%	4	3	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (18)
Closer to Heaven.	$27,207	$148	48%	4	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Luxury Furnished Rental in Conway, AR Unit 201	$14,346	$70	56%	4	2	31	$250	❌	❌	❌	Y / N	⭐️ 4 (3)
Pet-Friendly Conway Home: 1 Mi to Hendrix College!	$94,893	$349	71%	4	2	2	$186	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Farmhouse & Cabin, Unplugged in Quitman, Arkansas	$54,916	$167	82%	4	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (50)
4 Bedrooms 2 Baths Avenue D Conway Entire Home	$48,708	$157	78%	4	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (100)
Newly built! 4 bedroom 2 bath spacious home	$38,037	$179	51%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
The ARA House	$39,418	$108	92%	4	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (5)
The Green Mile - Comfortable home in Little Rock	$24,345	$122	51%	4	2	2	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
Cheerful 4 bedroom home w/hot tub	$21,868	$199	30%	4	2	1	$0	❌	✅	❌	Y / N	⭐️ 5 (6)
Fully Furnished Entire Home 4bdrms! Super Clean!	$16,153	$255	16%	4	2	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (7)

Return Metrics

92.86% 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)	$10,113	$20,227	$30,341	$40,455	$50,568	$101,137	$303,412
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$16	$34	$53	$73	$94	$221	$1,360
Down Payment	$340	$340	$340	$340	$340	$340	$340
Property Appreciation	$51	$103	$157	$213	$270	$584	$2,426
Total Return	$10,521	$20,705	$30,892	$41,081	$51,274	$102,284	$307,539

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

92.86%

Cap Rate

601.67%

Return on Investment

93.48%

2060 Matthews Meadows Ln Conway, AR, 72032

4 bed • 2 bath • 12 guests

Purchase Price

Est. $8/mo

This property is for sale!

Contact Agent

5593

Airbnb Investor Score

$10,113

Annual Profit

601.7%

Cap Rate

92.9%

Cash on Cash

$27,481

Annual Revenue

BNBCalc predicts this property will get $215 per night with 53% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 60% of comparables

Seasonality

27 Airbnb Comparables

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

$42,169

Avg annual revenue

53%

Avg occupancy rate

$215

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

$105k

$10,114

Profit

Revenue

$27,481

Operating Expenses

$17,253

Operating Income

$10,228

Mortgage & Taxes

$115

Profit (Cash Flow)

$10,114

$10,891

Cash Investment

Down Payment

$340

Renos & Furnishing

$10,500

Closing Costs

$51

Total

$10,891

DSCR Ratio

Strong

89.19

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

92.86%

Cap Rate

601.67%

Return on Investment

93.48%

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

$81

Deductible property tax

$17

Your total deduction

-$8,496

Your adjusted annual income

$150,000 - -$8,496 = $158,496

Taxes on $158,496 (30%)

$47,549

Your old tax bill

$45,000

Your new tax bill

$47,549

Estimated tax savings

-$2,549

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -