BNBCalc.com Investment Analysis Report of 701 Dallas St Sw, Gravette, AR, 72736

4 bed • 2.5 bath • 6 guests • $280,000

BNB

Calc

Return Metrics

36.35% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

36.35%

Cap Rate

16.48%

Return on Investment

51.22%

Annual Revenue

$68,775

AirDNA projects $269/night at 70% occupancy ($68,775). Airbtics projects $237/night at 59% occupancy ($51,072). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$31,638$51,355$71,699$98,494
Occupancy49%60%68%73%
Nightly Rate$169$225$278$357

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Spacious & Secluded Cabin: 25 Mi to Bentonville!
$65,651
$261
66%
44102$124✅❌❌N / Y⭐️ 4.8 (58)Profile

B

Lux Lake Retreat: Luxe Group Getaway!
$50,238
$189
69%
43121$209❌❌✅N / Y⭐️ 4.7 (39)Profile

C

Lakefront Home Serenity Cove on Lake Loch Lomond.
$68,865
$344
54%
4382$175❌❌❌N / Y⭐️ 5 (143)Profile

D

Edgewater Escape - Lakefront, Hot Tub, Kayaks
$82,215
$484
45%
43122$250✅✅❌N / Y⭐️ 5 (45)Profile

E

Lake-front home, kayaks, pool table, king bed
$76,385
$370
56%
4393$275✅❌❌N / Y⭐️ 5 (25)Profile

Operating Expenses

Monthly Expenses

$1,885

Annual Expenses

$22,621

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,273

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$573

Management & Platform Fees

$172

Platform Fee (i.e. Airbnb)

$172

Property Manager Fee

$0

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

property-location

701 Dallas St SE Gravette, Arkansas, 72736

4 bed • 2.5 bath • 6 guests

Purchase Price

Est. $1,343/mo

Agent

Inquire about this property

Contact Garrett

Principal Broker & CEO at Weekender Management, Inc.

$424,600

Zestimate

204

Airbnb Investor Score

$27,278

Annual Profit

16.5%

Cap Rate

36.4%

Cash on Cash

$68,775

Annual Revenue

BNBCalc predicts this property will get $237 per night with 59% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

36.35%

Cap Rate

16.48%