BNBCalc Short Term Rental Investment Analysis 516 E 17th St, Little Rock, AR 72206

1 bed • 1 bath • 3 guests • $1,500

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$22,503

Profit (Cash Flow)

$5,796

Cap Rate

393.2%

Annual Revenue

$22,503

AirDNA projects $101/night at 54% occupancy ($19,920). Airbtics projects $101/night at 61% occupancy ($22,502). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, $101 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,355	$22,736	$30,780	$40,751
Occupancy	48%	65%	72%	77%
Nightly Rate	$79	$92	$111	$138

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful & Bright in SoMa This duplex has it all!	$14,458	$95	40%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (112)
The "Tiny Home"	$22,991	$88	70%	1	1	1	$5	❌	❌	✅	N / Y	⭐️ 5 (1462)
SOMA Suite	$20,022	$80	65%	1	1	1	$15	❌	❌	❌	N / Y	⭐️ 4.8 (364)
Suite & Simple in SoMa - A Stylish Stay for 1 or 2	$18,449	$67	63%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (96)
The Meadows in Pettaway	$22,649	$80	71%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (132)
Historic Carriage House in SOMA	$25,665	$85	77%	1	1	1	$30	❌	❌	✅	Y / Y	⭐️ 5 (354)
Cute & Cozy in SOMA We thought of everything!	$15,989	$108	39%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.9 (66)
The Meadows in SoMa	$22,222	$76	74%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (114)
Small studio (#3) in the heart of SOMA!	$13,953	$54	62%	1	1	1	$30	❌	❌	✅	Y / Y	⭐️ 5 (459)
Small studio (#4) in the heart of SOMA	$15,202	$54	67%	1	1	1	$30	❌	❌	✅	Y / Y	⭐️ 4.9 (531)
The Perfect Pettaway Pad 4 Digital Nomads/ Couples	$18,682	$76	61%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (97)
Private Treetop Hideaway	$39,528	$150	72%	1	1	1	$0	❌	✅	✅	N / Y	⭐️ 4.8 (53)
Romantic Cottage with Balcony	$29,671	$121	67%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.8 (236)
Lovely cottage w/ private garden	$40,824	$143	78%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (10)
Garden cottage with jetted tub	$34,587	$135	70%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
Vintage style w/modern comforts	$33,856	$125	74%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (11)
Enchanting Getaway Cottage	$39,902	$138	79%	1	1	1	$0	❌	✅	✅	N / Y	⭐️ 4.9 (17)
Updated Historic Downtown District 1br 1ba apt	$23,689	$85	73%	1	1	1	$175	❌	❌	❌	Y / N	⭐️ 4.5 (11)
The Long Layover	$40,560	$267	40%	1	2	1	$35	❌	❌	✅	Y / Y	⭐️ 5 (18)
Studio in Prime Location near Downtown	$16,021	$95	44%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (62)
Art in the Park#1-Stylish 1bedroom in modern bldg.	$17,158	$90	50%	1	1	2	$60	❌	❌	✅	Y / Y	⭐️ 4.9 (53)
1424 SoMa - Corner Studio Unit #201	$26,163	$103	61%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.9 (33)
One-bedroom apartment (#2) in SOMA!	$14,900	$59	69%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (270)
SoMa’s Cozy Loft	$22,609	$89	66%	1	1	2	$99	❌	❌	✅	Y / N	⭐️ 4.5 (14)
1424 SoMa - Loft Studio Unit #204	$21,788	$105	55%	1	1	30	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
Art in the Park #3 -1bedroom in modern bldg.	$17,873	$103	45%	1	1	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (40)
Oak View Apartment	$20,409	$82	68%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (69)
1424 SoMa - Patio Access Studio Unit #209	$33,792	$103	84%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (17)
Airy Midcentury Loft in SoMa Downtown	$36,335	$120	76%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Renovated Downtown Historic District 1br 1ba apt	$17,583	$75	59%	1	1	3	$175	❌	❌	❌	N / Y	⭐️ 4.7 (8)
Nicholas fabulous four square	$15,185	$100	41%	1	2	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (26)
Hummingbird Cottage@ChesterNests (No Cleaning Fee)	$34,533	$123	74%	1	1	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (118)
1424 SoMa - Loft Studio Unit #212	$20,767	$105	50%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (45)
L&L Cottage #1 Cozy & Spacious	$10,015	$86	28%	1	1	2	$50	❌	❌	✅	N / Y	⭐️ 4.8 (56)
SoMa's New Oasis	$24,266	$195	34%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (15)
The Cozy Cottage Of Quapaw District	$7,871	$65	32%	1	1	3	$55	❌	❌	✅	N / N	⭐️ 4.9 (20)
1424 SoMa - Studio Unit #211	$26,055	$104	65%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
SOMA apartment!	$11,078	$80	36%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Private Apartment in the Heart of SoMa	$26,420	$79	90%	1	1	31	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (41)
Furnished Flat in Heart of SoMa!	$18,226	$69	71%	1	1	2	$99	❌	❌	✅	N / N	⭐️ 4.3 (6)

Return Metrics

126.14% 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)	$5,796	$11,592	$17,388	$23,184	$28,980	$57,961	$173,884
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$14	$30	$46	$64	$83	$195	$1,200
Down Payment	$300	$300	$300	$300	$300	$300	$300
Property Appreciation	$45	$91	$139	$188	$238	$515	$2,140
Total Return	$6,155	$12,014	$17,874	$23,737	$29,603	$58,973	$177,525

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

126.14%

Cap Rate

393.15%

Return on Investment

127.44%

516 E 17th St Little Rock, AR, 72206

1 bed • 1 bath • 3 guests

Purchase Price

Est. $7/mo

This property is for sale!

Contact Agent

Little Rock

Guide

Zoning

Guide

Laws

3817

Airbnb Investor Score

$5,796

Annual Profit

393.2%

Cap Rate

126.1%

Cash on Cash

$22,503

Annual Revenue

BNBCalc predicts this property will get $101 per night with 61% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$23,298

Avg annual revenue

61%

Avg occupancy rate

$101

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

$5k

$20k

$30k

$40k

$5,796

Profit

Revenue

$22,503

Operating Expenses

$16,605

Operating Income

$5,897

Mortgage & Taxes

$101

Profit (Cash Flow)

$5,796

$4,595

Cash Investment

Down Payment

$300

Renos & Furnishing

$4,250

Closing Costs

$45

Total

$4,595

DSCR Ratio

Strong

58.28

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

126.14%

Cap Rate

393.15%

Return on Investment

127.44%

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

$71

Deductible property tax

$15

Your total deduction

-$5,061

Your adjusted annual income

$150,000 - -$5,061 = $155,061

Taxes on $155,061 (30%)

$46,518

Your old tax bill

$45,000

Your new tax bill

$46,518

Estimated tax savings

-$1,518

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:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

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: -