BNBCalc Short Term Rental Rental Arbitrage Analysis 4042 East Van Buren, Eureka Springs, AR

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$33,968

Profit (Cash Flow)

$19,749

Cash on Cash Return

454.0%

Annual Revenue

$33,968

AirDNA projects $139/night at 50% occupancy ($25,384). Airbtics projects $166/night at 59% occupancy ($35,771). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $155 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,350	$39,618	$50,510	$77,482
Occupancy	44%	64%	77%	79%
Nightly Rate	$116	$166	$176	$264

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Renovated Cottage w/Hot Tub - DT Eureka Springs	$63,931	$264	65%	1	2	3	$75	❌	✅	✅	N / Y	⭐️ 4.9 (57)
Kettle Cabin(#1) - 5 Minutes to Downtown!	$16,034	$116	37%	1	1	1	$25	✅	❌	❌	Y / Y	⭐️ 4.9 (106)
Peaceful Log Cabin \| Secluded, Pet friendly	$43,987	$183	65%	1	1	2	$45	❌	❌	✅	Y / Y	⭐️ 4.9 (36)
Kettle Cabin(#2) - 5 Minutes to Downtown!!	$17,283	$116	39%	1	1	1	$25	✅	❌	❌	Y / Y	⭐️ 4.8 (92)
Forest View King	$46,756	$175	73%	1	1	1	$0	❌	✅	❌	N / Y	⭐️ 4.7 (30)
Hidden Acres Cottage 3	$31,949	$111	77%	1	1	2	$35	❌	✅	❌	N / N	⭐️ 4.9 (90)
Lookout Lodge - Deluxe Queen Room with 2 Queens	$43,803	$176	68%	1	1	1	$0	❌	✅	❌	N / Y	⭐️ 4.8 (12)
Forest View King	$41,226	$176	64%	1	1	1	$0	❌	✅	❌	N / Y	⭐️ 4.8 (49)
13 - Lookout Lodge - Deluxe Queen Room with 2 Quee	$33,946	$175	53%	1	1	1	$0	❌	✅	❌	N / Y	⭐️ 4.8 (17)
King Room with Spa Bath	$40,205	$169	65%	1	1	1	$0	❌	✅	❌	N / Y	⭐️ 4.7 (62)
The Lookout Lodge - King Room	$34,228	$167	56%	1	1	1	$0	❌	✅	❌	N / Y	⭐️ 5 (2)
Cinnamon Valley \| The Mountaineer	$66,319	$302	60%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (10)
Cinnamon Valley \| The Elk Lodge	$81,691	$310	72%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (7)
Hidden Acres Cottage 1	$33,120	$112	79%	1	1	2	$35	❌	✅	❌	N / N	⭐️ 5 (63)
King Bed, 2mi to Historic DTWN, Salt Water Pool	$13,076	$78	43%	1	1	1	$25	✅	❌	✅	N / Y	⭐️ 4.8 (85)
Bear's Den w/kitchen/ Pool/Fire pit/WIFI/ SmartTV	$31,394	$116	71%	1	1	1	$50	✅	❌	✅	N / Y	⭐️ 5 (53)
Sleeps 4 Fast WiFi* Fire Pit* TV Salt Water Pool	$14,889	$98	39%	1	1	1	$30	✅	❌	✅	N / Y	⭐️ 4.9 (94)
Lola's Place	$42,562	$136	84%	1	1	2	$50	❌	✅	❌	N / Y	⭐️ 4.9 (44)
Weekday special	$31,563	$160	53%	1	1	2	$35	❌	❌	✅	N / Y	⭐️ 4.8 (23)
Rustic Boondock @Rocky Acres - Shared Pool/Hot tub	$16,391	$117	36%	1	1	2	$65	✅	✅	✅	N / Y	⭐️ 4.8 (112)
Belladonna Tree Top Level Historic district	$37,112	$130	78%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (252)
Belladonna Cottage Garden Level Historic district	$44,260	$139	87%	1	1	2	$0	❌	✅	❌	N / Y	⭐️ 5 (278)
Lookout Lodge - Deluxe Queen Room with 2 Queens	$37,361	$176	58%	1	1	1	$0	❌	✅	❌	N / Y	⭐️ 5 (24)
Cinnamon Valley \| The Whitetail	$65,946	$234	77%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (18)
Cinnamon Valley \| The Hideaway	$64,947	$273	65%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.8 (14)
Cinnamon Valley \| The Cherokee	$64,818	$230	77%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (27)
Cinnamon Valley \| The Cattail	$84,963	$318	73%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (6)
Sara’s Cottage	$24,282	$124	52%	1	1	1	$45	❌	❌	❌	N / Y	⭐️ 5 (126)
Hidden Acres Cottage 2	$30,338	$105	77%	1	1	2	$35	❌	✅	❌	N / N	⭐️ 4.8 (72)
King Room with Spa Bath	$47,961	$168	78%	1	1	1	$0	❌	✅	❌	N / Y	⭐️ 4.8 (32)
Dragonfly Villa Nature Retreat Walk 2 Town Pets OK	$42,552	$140	80%	1	1	2	$60	❌	❌	✅	N / Y	⭐️ 4.8 (285)
Lookout Lodge - Deluxe Queen Room with 2 Queens	$28,657	$174	45%	1	1	1	$0	❌	✅	❌	N / Y	⭐️ 4.8 (17)
Lookout Lodge - Deluxe Queen Room with 2 Queens	$30,275	$176	47%	1	1	1	$0	❌	✅	❌	N / Y	⭐️ 4.8 (41)
Waikiki Villa 8min-Downtown. Secluded w fire pit	$15,774	$114	36%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 4.9 (110)
The Lookout Lodge - King Room	$24,302	$166	40%	1	1	1	$0	❌	✅	❌	N / Y	⭐️ 4.7 (24)
NOLA-charming secluded villa w/Fire pit 8 mn DTown	$20,183	$169	31%	1	1	2	$40	❌	❌	❌	N / Y	⭐️ 4.9 (90)
Hidden Acres Cottage 4	$32,892	$109	81%	1	1	2	$35	❌	✅	❌	N / N	⭐️ 5 (84)
King Cedar/Aspen Log Room	$32,574	$178	50%	1	1	1	$0	❌	✅	❌	N / Y	⭐️ 5 (2)

Return Metrics

453.99% 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)	$19,748	$39,497	$59,245	$78,994	$98,743	$197,486	$592,459
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	$0	$0	$0	$0	$0	$0	$0
Total Return	$19,748	$39,497	$59,245	$78,994	$98,743	$197,486	$592,459

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

453.99%

Payback Period Days

Return on Investment

453.99%

4042 E Van Buren Eureka Springs, Arkansas, 72632

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

$33,968

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $139/night at 50% occupancy.Projected nightly rate is $166/night at 59% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

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

$37,494

Avg annual revenue

59%

Avg occupancy rate

$166

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

$60k

$85k

$19,749

Profit

Revenue

$33,968

Operating Expenses

$4,619

Operating Income

$29,349

Net Effective Rent

$9,600

Profit (Cash Flow)

$19,749

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

453.99%

Payback Period Days