BNBCalc Short Term Rental Investment Analysis 2317 W Markham St, Little Rock, AR 72205

0 bed • 1 bath • 0 guests • $495

BNB

Calc

Annual Revenue

$24,194

Profit (Cash Flow)

$7,335

Cap Rate

1488.6%

Annual Revenue

$24,194

AirDNA projects $138/night at 48% occupancy ($24,193). Airbtics projects $167/night at 60% occupancy ($36,597). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 48% occupancy rate, $138 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,066	$36,070	$52,082	$72,534
Occupancy	49%	62%	73%	77%
Nightly Rate	$119	$154	$186	$247

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fantastic house between Hillcrest and Downtown LR	$29,188	$158	49%	3	2	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (131)
NEWLY REMODELED HOME MINS TO HILLCREST & DOWNTOWN	$49,078	$204	62%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
Private Cozy Vintage House	$17,067	$78	56%	3	0	1	$60	❌	❌	❌	Y / Y	⭐️ 4.7 (343)
Brooks Solar House Backyard Spa Oasis	$53,852	$289	48%	3	2	1	$110	❌	✅	✅	Y / Y	⭐️ 5 (304)
Place on Park - 3-Bed, 2.5-Bath	$27,548	$181	38%	3	3	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (54)
Charm & Style in Downtown LR with EV wall charger	$23,243	$154	38%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (137)
New Modern Home w/ Gameroom!	$19,983	$167	28%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
3 BR Spacious and Stylish Home Near Downtown	$24,275	$77	74%	3	2	1	$60	❌	❌	✅	Y / Y	⭐️ 4.9 (236)
Made on Monroe~Hillcrest~walkable	$41,481	$138	75%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Stylish 3Bd <5 Min From Downtown	$52,578	$179	76%	3	3	1	$99	❌	❌	✅	Y / Y	⭐️ 4.9 (77)
Cute Hillcrest house - walk anywhere!	$42,753	$192	59%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (43)
The Retreat on Lee	$41,792	$145	74%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (66)
Charming Hillcrest Bungalow	$27,301	$118	62%	3	2	3	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (65)
Cozy, Convenient, & Quiet	$24,976	$81	81%	3	2	1	$60	❌	❌	❌	Y / Y	⭐️ 4.7 (317)
Unbeatable Views: Stylish Oasis	$38,638	$176	55%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (32)
Downtown House on the River	$65,231	$360	49%	3	2	10	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
A Spanish Castle For Your Living Pleasure	$27,406	$208	36%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Historic Garden Home	$61,020	$247	66%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (8)
The Lil Rock House!	$23,602	$87	70%	3	1	3	$105	❌	❌	❌	Y / Y	⭐️ 4.7 (150)
Capitol View Bungalow - 3-Bedrooms	$26,872	$135	50%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (79)
The Perfect Pearl⭐️Hillcrest➡️Downtown🏥ACH and UAMS	$43,282	$161	71%	3	2	14	$150	❌	❌	✅	Y / Y	⭐️ 4.3 (7)
1920 Historic 3 BR Hillcrest Craftsman	$40,662	$134	78%	3	2	2	$121	❌	❌	❌	Y / Y	⭐️ 5 (29)
Med Center Bungalow	$34,798	$184	49%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.2 (4)
The Central High Historic Home	$25,433	$82	71%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (18)
Kenyon Blue💙Heart of Hillcrest🏡Walk to Kavanaugh	$56,392	$173	88%	3	2	30	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (65)
Walk to War Memorial 3-Bedroom Heart of Hillcrest	$30,779	$131	62%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (24)
Hillcrest Home	$28,880	$245	31%	3	3	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (1)
The Rosetta - mins to UAMS & ACH	$29,455	$153	50%	3	2	30	$150	❌	❌	✅	Y / Y	⭐️ 5 (8)
This Must Be the Place	$30,471	$111	75%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
New home in the heart of LR!	$25,065	$102	62%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (18)
Renovated 3BD/2BA Near Hospitals	$27,538	$132	57%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Suite P2 RESIDENCES 221 in Downtown Little Rock	$86,480	$497	44%	3	3	3	$175	❌	✅	❌	Y / Y	⭐️ 5 (22)
Place on Park II - 3-Bed, 2.5-Bath	$45,507	$154	77%	3	3	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
Craftsman home, clawfoot tub, pets welcome	$27,683	$100	71%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Tudor Home\|Downtown LR\|Sleeps 8	$65,486	$252	71%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (36)
Modern home downtown Little Rock	$19,200	$122	43%	3	2	2	$0	❌	❌	❌	Y / N	⭐️ 5 (3)
Classic Heights Home, walk to Kavanaugh	$55,885	$197	73%	3	2	14	$150	✅	❌	✅	Y / Y	⭐️ 5 (15)
Comfy and Spacious Executive or Healthcare Rental	$21,017	$88	63%	3	2	5	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
The Rose on Oak.	$38,782	$180	56%	3	1	2	$105	❌	❌	❌	Y / N	⭐️ 4.7 (13)
Adorable Spacious Home near UAMS	$44,724	$120	100%	3	2	30	$200	❌	❌	✅	Y / N	⭐️ 0 (0)

Return Metrics

310.3% 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)	$7,335	$14,670	$22,005	$29,340	$36,675	$73,351	$220,055
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4	$10	$15	$21	$27	$64	$396
Down Payment	$99	$99	$99	$99	$99	$99	$99
Property Appreciation	$14	$30	$45	$62	$78	$170	$706
Total Return	$7,453	$14,809	$22,165	$29,523	$36,881	$73,685	$221,256

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

310.3%

Cap Rate

1,488.6%

Return on Investment

311.14%

2317 W Markham St Little Rock, AR, 72205

0 bed • 1 bath • 0 guests

Purchase Price

Est. $2/mo

This property is for sale!

Contact Agent

Little Rock

Guide

Zoning

Guide

Laws

14118

Airbnb Investor Score

$7,335

Annual Profit

1488.6%

Cap Rate

310.3%

Cash on Cash

$24,194

Annual Revenue

BNBCalc predicts this property will get $167 per night with 60% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 58% of comparables

Seasonality

40 Airbnb Comparables

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

$37,385

Avg annual revenue

60%

Avg occupancy rate

$167

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

$40k

$60k

$85k

$7,335

Profit

Revenue

$24,194

Operating Expenses

$16,825

Operating Income

$7,369

Mortgage & Taxes

$33

Profit (Cash Flow)

$7,335

$2,364

Cash Investment

Down Payment

$99

Renos & Furnishing

$2,250

Closing Costs

$15

Total

$2,364

DSCR Ratio

Strong

220.67

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

310.3%

Cap Rate

1,488.6%

Return on Investment

311.14%

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

$23

Deductible property tax

Your total deduction

-$6,976

Your adjusted annual income

$150,000 - -$6,976 = $156,976

Taxes on $156,976 (30%)

$47,093

Your old tax bill

$45,000

Your new tax bill

$47,093

Estimated tax savings

-$2,093

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -