BNBCalc Short Term Rental Investment Analysis 32 Ravenshoe Road, Rogers, AR

3 bed • 4 bath • 6 guests • $979,000

BNB

Calc

Annual Revenue

$59,104

Profit (Cash Flow)

-$28,300

Cap Rate

3.9%

Annual Revenue

$59,104

AirDNA projects $374/night at 46% occupancy ($62,836). Airbtics projects $230/night at 55% occupancy ($46,203). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 62% occupancy rate, $261 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,561	$44,218	$61,738	$95,674
Occupancy	44%	55%	62%	74%
Nightly Rate	$177	$210	$261	$341

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lakeside Hideaway - Lake House Cabin with Views	$42,828	$300	36%	3	3	2	$220	❌	❌	❌	Y / Y	⭐️ 4.6 (23)
HotTub Lake Access, Firepit, Hobbs, MTB, DT Rogers	$45,279	$183	64%	3	3	1	$150	❌	✅	❌	Y / Y	⭐️ 5 (73)
Cozy Copper Cabin with Beaver Lake View	$30,464	$167	48%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (110)
Little rustic cabin by the lake with HOT TUB!	$55,834	$224	66%	3	2	1	$75	❌	✅	✅	Y / Y	⭐️ 4.8 (292)
The Perch on Beaver Lake	$29,542	$180	43%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (126)
Lake View Home. 10 mins from downtown Rogers	$90,341	$440	55%	3	3	3	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (153)
Beaver Lake Front! Hot-Tub! Private Gated Oasis!	$41,125	$167	62%	3	2	2	$169	❌	✅	❌	Y / Y	⭐️ 5 (68)
Chimney Cove Cabin	$51,265	$207	64%	3	1	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (35)
Cozy Getaway near Beaver Lake: Game Room, Fire Pit	$30,173	$198	37%	3	2	1	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Lake View! Hot-Tub! Beaver Lake House!	$28,033	$113	62%	3	3	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (83)
A-Frame Fun+New Dates Open+Beaver Lake+Hot Tub	$44,924	$133	87%	3	1	1	$99	❌	✅	✅	Y / Y	⭐️ 4.8 (218)
Blue Pine on Beaver	$59,622	$268	59%	3	2	2	$125	❌	✅	✅	Y / Y	⭐️ 4.8 (49)
Amazing relaxing lakeview retreat	$39,709	$195	55%	3	2	2	$50	❌	✅	❌	Y / Y	⭐️ 5 (383)
Red Barn on Beaver Lake	$50,228	$246	55%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (7)
Lakefront Cottage Beaver Lake	$23,283	$114	53%	3	2	2	$115	❌	❌	❌	Y / Y	⭐️ 4.9 (167)
Hideaway VIEW, Hot Tub, Canoes, Gameroom, Deck	$56,827	$249	60%	3	3	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (35)
Cozy Cabin - lake front & hot tub	$57,700	$293	49%	3	2	2	$175	❌	✅	❌	Y / Y	⭐️ 4.8 (25)
Rocky Summit - Lake Access- Kayak- Hot Tub	$125,870	$442	74%	3	4	1	$330	❌	✅	✅	Y / Y	⭐️ 5 (22)
Best Views on Beaver lake	$34,459	$167	55%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (106)
Lakeview Oasis	$35,238	$260	36%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (82)
"LakeTime" (Lakefront Cabin on Beaver Lake)	$35,952	$214	45%	3	2	3	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (156)
Sunny Days Getaway, Hot Tub/ Fire Pit	$27,062	$125	54%	3	3	5	$195	❌	✅	❌	Y / Y	⭐️ 4.8 (33)
Lakeshore Getaway	$43,478	$195	60%	3	2	3	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (91)
Lakefront Cabin Beaver Lake	$25,886	$117	58%	3	1	2	$115	❌	❌	❌	Y / Y	⭐️ 4.9 (145)
Private Cabin on Beaver Lake	$65,981	$223	78%	3	1	4	$100	❌	❌	✅	Y / Y	⭐️ 5 (69)
The Cabin at Hwy 12	$32,345	$190	43%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Cozy Beaver Lake Cabin w/ Waterfront View & Kayaks	$50,227	$199	65%	3	1	2	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
Jessica's-Very Nice Home; Walk to Lake/Boat Ramp!	$59,155	$267	57%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (8)
Lake Retreat with stunning views - sleeps 10!	$75,519	$337	59%	3	3	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (23)
Peaceful Shores	$65,294	$256	68%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (14)
Cedar Rock-Lakefront Secluded Cabin Very Private	$51,550	$242	54%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (5)
Clyde's-Swim Deck-Lake Access-Lots of Wildlife	$32,177	$177	44%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (1)
Cozy Cabin by Beaver Lake w/ hot tub & fire pit	$75,128	$229	89%	3	2	2	$50	❌	✅	❌	Y / Y	⭐️ 5 (175)
Peaceful Rogers Home Near Beaver Lake!	$23,412	$177	32%	3	2	2	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Samu's Lakeside Cabin	$50,226	$254	51%	3	3	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (6)
Charming house with lake view, neighborhood beach	$33,593	$168	52%	3	3	2	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
Admiral Nimitz Cabin at Coppermine Lodge	$67,316	$418	44%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Ventris Retreat with private hot tub	$66,056	$188	96%	3	2	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (30)
Hillside Rogers Cottage w/ Beaver Lake Views!	$44,113	$323	36%	3	2	2	$129	❌	❌	❌	Y / Y	⭐️ 4.7 (27)

Return Metrics

-12.08% 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)	-$28,299	-$56,599	-$84,899	-$113,199	-$141,499	-$282,999	-$848,998
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$783,200	$783,200	$783,200	$783,200	$783,200	$783,200	$783,200
Down Payment	$195,800	$195,800	$195,800	$195,800	$195,800	$195,800	$195,800
Property Appreciation	$29,370	$59,621	$90,779	$122,873	$155,929	$336,694	$1,397,289
Total Return	$980,070	$982,021	$984,879	$988,673	$993,429	$1,032,694	$1,527,291

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.08%

Cap Rate

3.85%

Return on Investment

4.56%

32 Ravenshoe Rd Rogers, Arkansas, 72756

3 bed • 4 bath • 6 guests

Purchase Price

Est. $4,696/mo

Inquire about this property

Contact Agent

$934,300

Zestimate

-41

Airbnb Investor Score

-$28,299

Annual Profit

3.9%

Cap Rate

-12.1%

Cash on Cash

$59,104

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $374/night at 46% occupancy.Projected nightly rate is $230/night at 55% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$48,068

Avg annual revenue

55%

Avg occupancy rate

$230

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

$55k

$90k

$125k

-$28,300

Profit

Revenue

$59,104

Operating Expenses

$21,363

Operating Income

$37,740

Mortgage & Taxes

$66,040

Profit (Cash Flow)

-$28,300

$234,170

Cash Investment

Down Payment

$195,800

Renos & Furnishing

$9,000

Closing Costs

$29,370

Total

$234,170

DSCR Ratio

Weak

0.57

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.08%

Cap Rate

3.85%

Return on Investment

4.56%

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

$46,464

Deductible property tax

$9,692

Your total deduction

$126,530

Your adjusted annual income

$150,000 - $126,530 = $23,470

Taxes on $23,470 (30%)

$7,041

Your old tax bill

$45,000

Your new tax bill

$7,041

Estimated tax savings

$37,959

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:

0.85 sqft

Year built:

1992

Size:

2,985 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 3

Lot size: 0.85 sqft

Building area: 2,985 sqft

Garage: Yes

Heating: Central, electric

Pool: No

Fireplaces: 3

Basement: Yes

Cooling: Central Air, Electric

View: Lake

Parking: Attached, Garage

Amenities: Dishwasher, Electric Cooktop, Electric Range, Electric Water Heater, Disposal, Microwave, Plumbed For Ice Maker

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 1509333000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $623,400

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $934,300

Schools

Elementary School: Frank Tillery Elementary School with 8/10 star rating
Middle School: Lingle Middle School with 6/10 star rating
High School: Rogers Heritage High School with 4/10 star rating