BNBCalc Short Term Rental Investment Analysis 9 Abbie Ln, Bryant, AR 72022

3 bed • 2 bath • 9 guests • $369,900

BNB

Calc

Annual Revenue

$25,136

Profit (Cash Flow)

-$16,764

Cap Rate

2.2%

Annual Revenue

$25,136

AirDNA projects $111/night at 62% occupancy ($25,136). Airbtics projects $157/night at 58% occupancy ($33,259). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $111 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,082	$31,524	$46,123	$71,286
Occupancy	46%	59%	69%	80%
Nightly Rate	$118	$138	$172	$232

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bryant/Bryant -3 Bed/4Bath Quiet Loc- Off I-30	$47,758	$200	64%	3	4	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (59)
CU at Copper Creek	$27,904	$118	62%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (103)
Hawknest Hideaway	$26,739	$159	43%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
The Red Door. Home in Bryant, Arkansas.	$28,169	$148	43%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
Fully Upgraded 3Bd2Bt LargeHouse	$38,248	$119	82%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Cheerful 3 Bdr near Shopping/hospitals/Event venue	$38,361	$162	62%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (122)
Luxury home in West Littlerock	$52,275	$171	80%	3	2	1	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
WLR Home with access to it all!	$29,110	$133	56%	3	1	1	$50	❌	❌	❌	Y / N	⭐️ 4.8 (15)
Spacious, stylish home with fenced yard!	$38,509	$153	63%	3	2	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (190)
The Parsley Pad Home w/ Fenced BY near DT	$32,552	$119	69%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (180)
A Pleasant Home for Your Living Pleasure	$37,844	$235	44%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Cozy, Convenient, & Quiet	$24,976	$81	81%	3	2	1	$60	❌	❌	❌	Y / Y	⭐️ 4.7 (317)
The Golden Retreat	$38,252	$194	50%	3	2	1	$250	❌	❌	✅	Y / N	⭐️ 5 (7)
Cozy 3 bedroom home with fast wifi near hospital	$23,594	$104	58%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (26)
East End Esprit	$21,027	$172	32%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
The Retreat on Marlyn Drive	$27,444	$122	54%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (53)
BlissNBoho	$27,934	$104	70%	3	2	2	$55	❌	❌	✅	Y / Y	⭐️ 4.9 (104)
Spacious Home with Big Backyard	$28,090	$135	50%	3	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.9 (556)
Lakefrnt Retreat-Dock-FirePit- 3BD-2BA	$27,905	$195	38%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (57)
Beautiful home w/ backyard and perfect location!	$58,253	$173	92%	3	2	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Quiet Cul-de-sac close to Hwy and restaurants.	$38,000	$138	69%	3	2	30	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (129)
Tranquil Midtown Getaway	$25,623	$151	44%	3	2	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (32)
The Getaway on Gertrude	$42,654	$158	71%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (21)
Country Get Away	$34,861	$106	81%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (228)
Mins to Zoo, Hospital & UA - Broadmoor Bungalow	$50,897	$282	47%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 2.9 (11)
🦌 Deer Hill a LR Country Estate Est. In 1938 🫶🏼	$76,174	$470	43%	3	4	1	$200	✅	✅	❌	Y / Y	⭐️ 5 (81)
Mid-Century 3 BR in Historic Hillcrest	$36,167	$135	69%	3	2	2	$122	❌	❌	❌	Y / Y	⭐️ 5 (111)
Walk to War Memorial 3-Bedroom Heart of Hillcrest	$30,779	$131	62%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (24)
Little Rock Home ~ 5 Mi to Downtown!	$32,164	$232	36%	3	2	2	$114	❌	❌	❌	Y / Y	⭐️ 4.6 (14)
Modern Boho Bungalow with Great Walkability!	$44,784	$176	67%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (110)
Made on Monroe~Hillcrest~walkable	$41,481	$138	75%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Private Cozy Vintage House	$17,067	$78	56%	3	0	1	$60	❌	❌	❌	Y / Y	⭐️ 4.7 (343)
Fantastic house between Hillcrest and Downtown LR	$29,188	$158	49%	3	2	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (131)
3 BR Spacious and Stylish Home Near Downtown	$24,275	$77	74%	3	2	1	$60	❌	❌	✅	Y / Y	⭐️ 4.9 (236)
Brooks Solar House Backyard Spa Oasis	$53,852	$289	48%	3	2	1	$110	❌	✅	✅	Y / Y	⭐️ 5 (304)
The Jasmine On Main	$16,257	$121	34%	3	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
Van Frank Cottage	$29,153	$127	60%	3	2	1	$79	❌	❌	✅	Y / Y	⭐️ 5 (66)
Indulge yourself at The Ivy- 3 bdrm in Downtown LR	$24,946	$110	56%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (218)
Vibrant East Village Home	$30,210	$107	68%	3	2	1	$105	❌	❌	✅	Y / Y	⭐️ 4.9 (71)

Return Metrics

-17.91% 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)	-$16,763	-$33,527	-$50,291	-$67,055	-$83,819	-$167,638	-$502,916
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$295,920	$295,920	$295,920	$295,920	$295,920	$295,920	$295,920
Down Payment	$73,980	$73,980	$73,980	$73,980	$73,980	$73,980	$73,980
Property Appreciation	$11,097	$22,526	$34,299	$46,425	$58,915	$127,214	$527,944
Total Return	$364,233	$358,899	$353,908	$349,270	$344,996	$329,475	$394,927

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-17.91%

Cap Rate

2.21%

Return on Investment

-2.17%

9 Abbie Ln Bryant, AR, 72022

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,774/mo

This property is for sale!

Contact Agent

-71

Airbnb Investor Score

-$16,763

Annual Profit

2.2%

Cap Rate

-17.9%

Cash on Cash

$25,136

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $111/night at 62% occupancy ($25,136.09). Airbtics projects $157/night at 58% occupancy ($33,259).

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 78% of comparables

Seasonality

40 Airbnb Comparables

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

$34,138

Avg annual revenue

58%

Avg occupancy rate

$157

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

$10k

$35k

$55k

$75k

-$16,764

Profit

Revenue

$25,136

Operating Expenses

$16,948

Operating Income

$8,188

Mortgage & Taxes

$24,952

Profit (Cash Flow)

-$16,764

$93,577

Cash Investment

Down Payment

$73,980

Renos & Furnishing

$8,500

Closing Costs

$11,097

Total

$93,577

DSCR Ratio

Weak

0.33

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-17.91%

Cap Rate

2.21%

Return on Investment

-2.17%

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

$17,556

Deductible property tax

$3,662

Your total deduction

$97,906

Your adjusted annual income

$150,000 - $97,906 = $52,094

Taxes on $52,094 (30%)

$15,628

Your old tax bill

$45,000

Your new tax bill

$15,628

Estimated tax savings

$29,372

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: -