BNBCalc Short Term Rental Investment Analysis 301 Walnut Grove Ave, Springdale, AR, 72764

4 bed • 3 bath • 12 guests • $396,000

BNB

Calc

Annual Revenue

$59,958

Profit (Cash Flow)

$36,963

Cap Rate

10.3%

Annual Revenue

$59,958

AirDNA projects $189/night at 61% occupancy ($42,108). Airbtics projects $288/night at 57% occupancy ($59,958). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 57% occupancy rate, $288 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,698	$52,267	$83,747	$115,399
Occupancy	45%	57%	69%	77%
Nightly Rate	$187	$241	$318	$392

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Kitty's Escape!	$50,265	$136	99%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (38)
10 mi from University! Centrally located in NWA	$64,526	$251	65%	4	2	2	$300	✅	❌	❌	Y / Y	⭐️ 5 (45)
Great I49 Location on 20 Acres	$67,287	$260	69%	4	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (48)
Copper Creek Retreat - Hot Tub - Fenced In Yard	$71,336	$255	74%	4	2	2	$160	❌	✅	✅	Y / Y	⭐️ 4.8 (56)
The McKinney. Centrally located. A few blocks from	$26,347	$135	48%	4	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (125)
Rock House on Garland	$38,369	$129	69%	4	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (50)
Little Red - Easy 1/2 Mi walk to UofA Campus	$40,661	$190	53%	4	3	1	$165	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Water's Edge Brown - SwimSpa & Lakefront	$91,422	$458	54%	4	2.5	2	$100	❌	✅	✅	Y / Y	⭐️ 5 (31)
Huge Historic home in the heart of Fayetteville	$44,217	$266	45%	4	3	30	$135	❌	❌	❌	Y / Y	⭐️ 5 (42)
4 br 3 full baths, 2100sf. No cleaning fee.	$77,160	$254	83%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (33)
Sundown Hollow - Central Fayetteville - Sleeps 10	$53,682	$207	65%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (51)
The Woolsey - Hot Tub - 2 mi to DT Fay & Campus	$62,245	$228	67%	4	2	1	$210	❌	✅	❌	Y / Y	⭐️ 4.5 (49)
Westview	$42,416	$324	35%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (45)
Razorblock North - 1 mi from DT - 3 blocks to UofA	$26,920	$169	40%	4	3.5	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (103)
The Magnolia - Walk to Downtown - 0.5 mi to UofA	$41,719	$233	48%	4	3.5	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (74)
Lawson's Landing-Your Home Base in Fayetteville	$32,761	$135	62%	4	2	3	$130	❌	❌	❌	Y / Y	⭐️ 5 (45)
Driftwood Cottage -Hot Tub, Theater, Nespresso Bar	$51,761	$185	72%	4	2	1	$80	❌	✅	❌	Y / Y	⭐️ 5 (57)
Perfect for large or multi-family! 2 Kitchens!	$52,860	$188	69%	4	2	1	$180	❌	❌	❌	Y / Y	⭐️ 5 (23)
Wright Place - Walk to Downtown - 0.5 mi to UofA	$38,578	$218	46%	4	3.5	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (62)
Mid-Century Sunrise Stay on Mt. Sequoyah- 8 guests	$175,713	$1,223	38%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (3)
The Lodge At The Winery	$106,681	$694	42%	4	4.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Home away from home 2	$60,971	$385	43%	4	2.5	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (43)
Oasis while you call the HOGS!	$23,569	$153	41%	4	2.5	30	$80	❌	❌	❌	Y / N	⭐️ 5 (41)
Excalibur NWA - Private Pool - Gameroom	$56,291	$243	60%	4	3.5	2	$205	✅	❌	❌	Y / Y	⭐️ 4.5 (29)
GreenwayTrail House	$63,470	$339	50%	4	3	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (75)
Spacious 4BR Near University + Dickson St - 5 min	$30,294	$164	47%	4	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (75)
Modern Haven in NW Arkansas	$53,299	$175	77%	4	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (57)
The Stadium House! (steps from Razorback Stadium)	$77,152	$317	64%	4	2.5	2	$170	❌	❌	✅	Y / Y	⭐️ 5 (88)
The Freedom Estate on Hamestring Creek	$43,290	$282	40%	4	3.5	2	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Retro Razorback - Pickleball-Golf-Spa-UofA	$106,523	$364	78%	4	2.5	2	$215	❌	✅	❌	Y / Y	⭐️ 5 (42)
The Trailside Colonial - Downtown Fayetteville	$76,087	$316	65%	4	2.5	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (42)
The Dogwood - Hot Tub - Lake Front Access	$61,034	$312	52%	4	3.5	2	$235	❌	✅	❌	Y / Y	⭐️ 5 (74)
Keats Retreat - 5 mi to DT Fayetteville	$49,194	$215	57%	4	3.5	1	$205	❌	❌	✅	Y / Y	⭐️ 5 (31)
The Collegiate - 4 mi to U of A - MTB Friendly	$60,393	$217	71%	4	3.5	2	$220	❌	❌	✅	Y / Y	⭐️ 5 (71)
Lakehouse at Hickory Creek	$50,226	$385	35%	4	2	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (47)
Bricktown Barbell Loft and Bougie RV	$65,326	$219	80%	4	2	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (13)
Odd Goat Getaway	$107,822	$507	58%	4	2.5	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (8)
Hill House: New, MidCentury 4b/3ba	$59,226	$239	65%	4	3	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (59)
The Greenhouse	$37,600	$180	55%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (39)

Return Metrics

8.82% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$36,963	$73,926	$110,890	$147,853	$184,817	$369,634	$1,108,903
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$396,000	$396,000	$396,000	$396,000	$396,000	$396,000	$396,000
Property Appreciation	$11,880	$24,116	$36,719	$49,701	$63,072	$136,190	$565,195
Total Return	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.82%

Cap Rate

10.32%

Return on Investment

11.66%

301 Walnut Grove Ave Springdale, Arkansas, 72764

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,899/mo

Inquire about this property

Contact Agent

$396,000

Zestimate

Springdale

Zoning

Laws

110

Airbnb Investor Score

$36,963

Annual Profit

10.3%

Cap Rate

8.8%

Cash on Cash

$59,958

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $189/night at 61% occupancy.Projected nightly rate is $288/night at 57% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$59,323

Avg annual revenue

57%

Avg occupancy rate

$288

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

$25k

$75k

$125k

$175k

$36,963

Profit

Revenue

$59,958

Operating Expenses

$19,075

Operating Income

$40,884

Mortgage & Taxes

$3,920

Profit (Cash Flow)

$36,963

$406,750

Cash Investment

Down Payment

$396,000

Renos & Furnishing

$10,750

Total

$406,750

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.82%

Cap Rate

10.32%

Return on Investment

11.66%

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

Deductible property tax

$3,920

Your total deduction

$7,749

Your adjusted annual income

$150,000 - $7,749 = $142,251

Taxes on $142,251 (30%)

$42,675

Your old tax bill

$45,000

Your new tax bill

$42,675

Estimated tax savings

$2,325

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:

1.72 sqft

Year built:

1963

Size:

2,514 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Other, Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 1.72 sqft

Building area: 2,514 sqft

Garage: No

Heating: Other, gas

Pool: No

Fireplaces: -

Basement: No

Cooling: Central

View: -

Parking: Garage - Attached

Amenities: Dishwasher, Range / Oven

Price per square foot: $157

Lot Info

Zoning: -

Land Use: -

Parcel Number: 81529341001

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $378,050

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $396,000

Schools

Elementary School: Harp Elementary School with 6/10 star rating