BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Cohost Analysis 603 W Persimmon St

3 bed • 2.5 bath • 9 guests • $367,300

BNB

Calc

Owner income

$25,925

Per year

This Airbnb could earn an additional

$1,126

Per month vs a Long-Term Rental

Annual Revenue range

$34,119 - $72,659

Annual Revenue

$37,036

AirDNA projects $178/night at 56% occupancy ($36,407). Airbtics projects $169/night at 60% occupancy ($37,035). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 60% occupancy rate, $169 rate per night.

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

Percentiles25%50%75%90%
Revenue$21,882$34,119$51,873$72,659
Occupancy49%61%70%79%
Nightly Rate$117$147$195$242

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Ol Loggin Airbnb Downtown Rogers

No image available

$31,418
$115
63%
331$100❌❌✅Y / Y⭐️ 5 (130)
Experience Northwest Arkansas

No image available

$44,303
$186
63%
331$65❌❌✅Y / Y⭐️ 5 (83)
New, modern, near dtwn, 1500 sqft, fenced

No image available

$47,941
$160
77%
332$109❌❌✅Y / Y⭐️ 5 (38)
Cute Older 3bdrm House by Historic Downtown Rogers

No image available

$15,556
$69
52%
322$89❌❌✅Y / Y⭐️ 4.8 (114)
Hello Happy! Bright & Spacious Home in Dtwn Rogers

No image available

$26,253
$183
38%
323$100❌❌✅Y / Y⭐️ 4.9 (18)
OZ Landing Entire Carriage House 3BR 2BA - NEW!!

No image available

$60,487
$240
66%
322$115❌❌❌Y / Y⭐️ 5 (5)
Modern/Vintage Gem w/ Scenic Views Near DT Rogers

No image available

$74,700
$234
86%
322$120❌❌✅Y / Y⭐️ 5 (146)
Llama House 5 Mins Downtown Rogers, MTB, Nurse

No image available

$27,690
$108
65%
322$90❌❌❌Y / Y⭐️ 5 (115)
Brand New! 1 block to Bike Trail

No image available

$30,312
$191
41%
322$100❌❌✅Y / Y⭐️ 5 (25)
Mayoral House on Maple

No image available

$22,420
$101
57%
312$90❌❌✅Y / Y⭐️ 4.9 (35)
Cottage on Chestnut |

No image available

$54,346
$201
72%
322$150❌❌✅Y / Y⭐️ 5 (48)
Perfect location! <10 min to Lake & by Dtwn Rogers

No image available

$40,665
$215
49%
322$125❌❌✅Y / Y⭐️ 5 (151)
Stay & play or go explore, minutes to Rogers hub

No image available

$34,205
$117
77%
312$85❌❌✅Y / Y⭐️ 5 (76)
Mid-town Oasis (heated pool mid-April to mid-Oct)

No image available

$38,187
$182
56%
332$135✅✅❌Y / Y⭐️ 4.9 (133)
The Trailhead Hideaway / sleeps 8 with Hot Tub

No image available

$55,501
$175
84%
321$120❌✅❌Y / Y⭐️ 5 (29)
- Cozy Home away from Home -

No image available

$30,355
$117
65%
321$100❌❌❌Y / Y⭐️ 5 (316)
NWA Work & Play Getaway near AMP, Biking, WalHQ

No image available

$35,209
$117
78%
322$75❌❌❌Y / Y⭐️ 5 (182)
The Hobbit House

No image available

$47,113
$241
49%
322$220✅✅✅N / Y⭐️ 4.9 (99)
Rogers Retreat, Dog Friendly, Cozy Home

No image available

$35,683
$127
70%
331$108❌❌✅Y / Y⭐️ 5 (47)
Vintage Retreat Near The AMP and Pinnacle Mall

No image available

$23,133
$97
61%
321$95❌❌✅Y / Y⭐️ 5 (106)
NEW! Greenway Getaway in Rogers!

No image available

$29,669
$107
73%
321$100❌❌✅Y / Y⭐️ 5 (32)
Prairie Creek Oasis

No image available

$95,404
$489
50%
333$200✅❌❌Y / Y⭐️ 5 (8)
Easy on Everest

No image available

$36,381
$156
58%
332$149❌❌❌Y / N⭐️ 4.8 (15)
Charming 3-bedroom home with large backyard

No image available

$39,419
$125
84%
322$100❌❌✅Y / Y⭐️ 4.9 (45)
Near Crystal Bridges, Walmart HQ, Gigabit Wi-fi

No image available

$22,828
$94
61%
322$105❌❌❌Y / Y⭐️ 5 (79)
Modern/Vintage Firepit BikeWash Patio Grill Garage

No image available

$20,834
$148
35%
322$125❌❌❌Y / Y⭐️ 5 (16)
Luxury Escape close to Pinnacle Hills Promenade

No image available

$34,874
$135
69%
333$115❌❌❌Y / Y⭐️ 4.8 (94)
Center of All Things NWA, the Murdock.

No image available

$20,850
$107
49%
322$80❌❌❌Y / Y⭐️ 4.8 (91)
Polly's Place! Downtown 3/2 Home on New Hope Road

No image available

$26,746
$118
61%
322$60❌❌✅Y / Y⭐️ 5 (195)
Eco Re-Treat Bentonville

No image available

$24,496
$137
46%
322$100❌❌✅Y / Y⭐️ 5 (88)
Haven House

No image available

$47,443
$194
63%
322$150❌❌✅Y / Y⭐️ 5 (42)
Bike, hike or drive to Bentonville's best!

No image available

$32,981
$98
87%
321$95❌❌❌Y / Y⭐️ 5 (136)
The Maple Ridge House

No image available

$89,101
$303
79%
333$250❌✅❌Y / Y⭐️ 5 (9)
Cozy, Fully Equipped 3BR Home near Downtown Rogers

No image available

$29,976
$122
58%
322$169❌❌✅Y / Y⭐️ 5 (19)
Hilltop Haven

No image available

$31,120
$150
53%
322$100❌❌❌Y / Y⭐️ 5 (25)
Beautiful spacious home

No image available

$42,660
$351
31%
332$150❌❌❌Y / Y⭐️ 4.9 (15)
Modern Red Barn - 3bd/2bth- NEW!

No image available

$45,730
$255
49%
322$0❌❌❌Y / Y⭐️ 5 (1)
cómodo apartamento para quien busca tranquilidad

No image available

$35,629
$146
65%
322$150❌❌❌Y / Y⭐️ 5 (4)
Home away from Home

No image available

$28,120
$138
54%
311$50❌❌❌Y / Y⭐️ 5 (14)

property-location

603 W Persimmon St Rogers, Arkansas, 72756-3653

3 bed • 2.5 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$37,036

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $178/night at 56% occupancy.Projected nightly rate is $169/night at 60% occupancy.

Top 53% of comparables

Top 38% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$38,354

Avg annual revenue

60%

Avg occupancy rate

$169

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

$70k

$95k

Sign up to see the data on 40 all comparables

$7,407

Profit

Revenue

$37,036

Cleaning

$5,504

Cohost commission

$7,407

Owner payout

$25,925

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

3,920 sqft

Year built:

2022

Size:

1,573 sqft

Type:

SFR

Parking:

-

Heating:

Central

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
400 N 6th St-11,296-6,098-$262,600705
608 Will Rogers Dr-21,377-7,841-$0-
1112 W Pecan St-21,786-11,3261966$0-
402 E Union St-21,139-10,454-$199,900-
708 S 6th St-11,340-13,939-$200,000-
1301 W Margaret Pl-11,274-12,197-$267,00031
1303 W Margaret Pl-1986-9,148-$215,00026
1314 W Margaret Pl-11,248-10,454-$0-
1201 W Cherry St-21,442-15,246-$285,00024

Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: -
  • Lot size: 3,920 sqft
  • Building area: 1,573 sqft
  • Garage: Yes
  • Heating: Central
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 02-04603-002
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $43,777
  • County Est. Land Value: $40,000
  • Assessed Land Value: $8,000
  • County Est. Structure Value: $178,885
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
10/25/22$400,000100%Guadalupe Govea, Jake Everett Latvala

Ownership

  • Name: Guadalupe Govea
  • Owner Occupied: Yes
  • Owner Mailing Address: 603 W Persimmon St, Rogers, AR 72756
  • Years Owned: 24
  • Home Equity: $130,000
  • Mortgage Balance Remaining: $320,000
  • Financed amount: 100%
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No