BNBCalc Short Term Rental Rental Arbitrage Analysis 914 South 16th Street, Rogers, AR

4 bed • 3 bath • 12 guests • $2,100

BNB

Calc

Annual Revenue

$76,241

Profit (Cash Flow)

$29,130

Cash on Cash Return

268.5%

Annual Revenue

$76,241

AirDNA projects $185/night at 55% occupancy ($37,163). Airbtics projects $248/night at 68% occupancy ($61,594). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 71% occupancy rate, $294 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,231	$56,978	$81,481	$116,088
Occupancy	60%	69%	73%	79%
Nightly Rate	$177	$217	$294	$389

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Countryside Getaway	$53,300	$187	77%	4	2	2	$120	✅	❌	✅	Y / Y	⭐️ 5 (40)
Midtown Heritage Inn	$46,611	$189	66%	4	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (53)
Turtle Creek Casa Sleeps 10 Near RZB Greenway	$54,183	$192	73%	4	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (81)
Completely renovated, all new beautiful 4 BR home.	$58,409	$203	77%	4	2.5	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (80)
Stylish Downtown Rogers Home Near Everything NWA!	$55,621	$246	59%	4	2.5	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (85)
Cozy 4 BR home!	$47,556	$173	68%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (49)
NEW The Broadway Sleeps 12 Near Pleasant Grove	$39,419	$150	67%	4	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (115)
the PALMETTO/Near future WMHO/Greenway/8th St mkt	$41,887	$137	79%	4	3	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (236)
The Collective on Fifth in Downtown Bentonville	$141,653	$585	65%	4	4	2	$275	❌	❌	✅	Y / Y	⭐️ 5 (34)
Just Off J Street, in the heart of Bentonville	$72,704	$282	68%	4	3	1	$180	✅	❌	❌	Y / Y	⭐️ 5 (45)
Downtown, MTB, 4B/3.5BT, hoops, pickleball, games!	$59,106	$196	81%	4	3.5	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (149)
Cute Cottage On the Corner of F n' 3rd	$40,933	$198	54%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (86)
Castle Cove Bentonville...Crystal Bridges & Trails	$60,630	$312	52%	4	2.5	1	$125	✅	❌	❌	Y / Y	⭐️ 5 (168)
Downtown Casa Kincannon, Top 10 Luxury Rental	$86,371	$384	59%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (105)
Shades of Blue \| Downtown Bentonville \| Sleeps 8	$39,437	$178	59%	4	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (144)
Lakefront Rogers Getaway w/ Hot Tub & Deck!	$108,310	$455	61%	4	4	2	$217	✅	✅	❌	Y / Y	⭐️ 5 (27)
Chateau Paradis	$100,549	$315	86%	4	3.5	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (31)
The Fillmore - Hot Tub - 1 mi to Downtown	$93,708	$334	75%	4	3.5	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (59)
Bike In/Bike Out Bungalow in Bentonville	$51,559	$192	72%	4	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (63)
The Porch on 3rd	$56,505	$211	72%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (81)
1 Mi to Downtown & Crystal Bridges: 5 Beds, 3 bath	$41,523	$124	84%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (98)
Luxury Home by Downtown & Trails + Great Amenities	$69,228	$235	76%	4	3.5	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (77)
Entire home close to down town	$38,294	$169	59%	4	3.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (53)
4 Bed/2 Bath \| Close to Many Trails	$38,020	$151	66%	4	2	2	$140	✅	❌	✅	Y / Y	⭐️ 5 (150)
Downtown MTB The Shredquarters	$43,255	$150	75%	4	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (76)
Poolside Place - Game Room - MTB-Friendly	$68,553	$267	69%	4	2.5	1	$225	✅	❌	❌	Y / Y	⭐️ 4.5 (34)
The Coler Express - Bikers Dream -900 yds to Coler	$75,278	$281	72%	4	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (19)
Downtown "D"light - 15 Min. Walk to The Momentary	$30,916	$113	70%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (144)
D Street Retreat - 15 Min. Walk to The Momentary	$33,978	$122	69%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (116)
Lux Haus Bentonville, Momentary Views & Bike Trail	$114,768	$587	52%	4	4	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (15)
Apollo House-Amazing Location in Rogers-Sleeps 11	$61,603	$224	72%	4	2.5	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (64)
Luxury bedding, steps to downtown, relaxation	$103,722	$441	62%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (65)
Retreat on 4th Street - 0.7 mi to DT Bentonville	$40,721	$189	55%	4	2	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (51)
Sunny Chalet - 1 block to Bentonville DT-Sleeps 10	$62,039	$231	71%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (65)
House of OZ - Heart of Bentonville - MTB-Friendly	$75,344	$239	84%	4	3.5	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (74)
Spacious, Fam Friendly w/King Bed	$40,302	$176	58%	4	2	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (104)
NEW Luxury 4 br near trails & Dtown Bentonville	$73,460	$293	65%	4	3	2	$249	❌	❌	❌	Y / Y	⭐️ 5 (68)
Swanky NEW Luxury 4br near Dtown and bike trails	$68,202	$298	60%	4	3	2	$249	❌	❌	❌	Y / Y	⭐️ 5 (45)
Ozark Oasis - Walk to DT Bentonville	$68,539	$249	73%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (43)
Modern \| Bike House 2 \| 4BD \| DT \| Hot Tub /Sauna	$83,364	$299	73%	4	3.5	2	$245	❌	✅	❌	Y / Y	⭐️ 5 (75)

Return Metrics

268.47% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$29,129	$58,259	$87,389	$116,518	$145,648	$291,296	$873,890
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$63	$127	$194	$263	$334	$722	$2,997
Total Return	$29,192	$58,387	$87,583	$116,782	$145,982	$292,019	$876,888

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

268.47%

Payback Period Days

136

Return on Investment

269.05%

914 S 16th St Rogers, Arkansas, 72758

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$76,241

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $185/night at 55% occupancy ($37,163.57). Airbtics projects $248/night at 68% occupancy ($61,594).

Occupancy Rate

Top 44% 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.

$63,489

Avg annual revenue

68%

Avg occupancy rate

$248

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

$30k

$65k

$105k

$145k

$29,130

Profit

Revenue

$76,241

Operating Expenses

$21,911

Operating Income

$54,330

Net Effective Rent

$25,200

Profit (Cash Flow)

$29,130

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

268.47%

Payback Period Days

136