Arrived STR LLC

04/28/2026 | Press release | Distributed by Public on 04/28/2026 14:21

Securities Offering by Private Issuer (Form 253G2)

Filed Pursuant to Rule 253(g)(2)

File No. 024-11958

Arrived STR, LLC

SUPPLEMENT NO. 4 DATED April 28, 2026
TO THE OFFERING CIRCULAR DATED January 30, 2025

This document supplements, and should be read in conjunction with, the offering circular of Arrived STR, LLC ("we", "our" or "us"), dated January 30, 2025, as previously supplemented, and filed by us with the Securities and Exchange Commission (the "Commission") (collectively, the "Offering Circular"). Unless otherwise defined in this supplement, capitalized terms used in this supplement shall have the same meanings as set forth in the Offering Circular.

The purpose of this supplement is to disclose:

●

Our Net Asset Value ("NAV") Per Interest for each series as of April 25, 2026.

Net Asset Value as of April 25, 2026

As of April 25, 2026, our net asset value ("NAV") per interest for each series is set in the table below. This NAV per interest shall be effective until updated by us on or about July 25, 2026.

Series

NAV Per Interest

Ace

$8.94

Billingswood

$8.93

Cactus

$7.82

Cardinal

$14.18

Coolbaugh

$9.11

Hammock

$6.60

Havasu

$8.02

Hickorybear

$8.11

Kinlani

$10.38

Koi

$12.79

Lakeridge

$8.58

Lodge

$9.67

Longbranch

$8.90

Loop

$8.35

Mirage

$7.79

Myrtle

$8.57

Oasis

$6.02

Opry

$7.26

Orchard

$9.51

Palm

$6.81

Pasquin

$8.51

Pickler

$11.11

Pointbreak

$7.25

Regal

$7.06

Serenity

$10.56

Smokey

$9.60

Solstice

$8.98

Sugarcreek

$6.46

SuiteSpot

$9.86

The following sets forth the calculation of each series' NAV per interest:


BALANCE SHEET (UNAUDITED) [1]

Ace

Billingswood

Cactus

Cardinal

Coolbaugh

Hammock

Havasu

ASSETS

Current assets:

Cash

$

13,807

$

79

$

9,288

$

20,274

$

4,899

$

2,862

$

1,441

Other receivables

-

-

-

-

-

-

-

Prepaid expenses

-

-

-

-

-

-

-

Deposits

(2,099)

1,000

9,640

(10,797)

4,355

4,634

2,235

Property and equipment, net

989,421

946,278

978,601

762,694

449,203

510,860

1,002,818

Total assets

$

1,015,984

$

947,357

$

997,529

$

783,663

$

458,457

$

518,356

$

1,006,494

LIABILITIES

Current liabilities:

Accrued expenses

$

940

$

28,616

$

10,981

$

2,909

$

3,463

$

25,011

$

11,468

Accounts payable

-

-

-

-

-

-

-

Due to (from) related parties

20,316

66,292

20,680

25,125

5,632

8,569

13,124

Tenant deposits

-

-

-

-

-

-

-

Note payable, related party

-

-

-

-

-

-

-

Mortgage payables

432,520

-

436,884

306,277

-

224,948

468,366

Total liabilities

$

512,775

$

319,608

$

483,845

$

365,411

$

60,295

$

321,228

$

546,758

MEMBERS' EQUITY (DEFICIT)

Members' capital

659,709

1,065,859

663,131

464,093

615,510

543,113

749,949

Accumulated deficit

(156,500)

(438,111)

(149,448)

(45,842)

(217,348)

(345,984)

(290,212)

Total members' equity (deficit)

$

503,209

$

627,748

$

513,684

$

418,252

$

398,162

$

197,129

$

459,737

Total liabilities and members' equity (deficit)

$

1,015,984

$

947,357

$

997,529

$

783,663

$

458,457

$

518,356

$

1,006,494

NET FAIR VALUE OF ASSETS

Net asset value with members' equity (without fair value adjustments)

503,209

627,748

513,684

418,252

398,162

197,129

459,737

Net adjustments to fair value

293,258

372,545

184,792

520,645

250,202

208,600

276,814

TOTAL NET ASSETS

$

796,467

$

1,000,293

$

698,476

$

938,897

$

648,363

$

405,729

$

736,550

NET ASSET VALUE PER INTEREST

$

8.94

$

8.93

$

7.82

$

14.18

$

9.11

$

6.60

$

8.02

Hickorybear

Kinlani

Koi

Lakeridge

Lodge

Longbranch

Loop

ASSETS

Current assets:

Cash

$

5,960

$

38,076

$

21,992

$

4,452

$

18,923

$

18,160

$

9,063

Other receivables

-

-

-

-

-

-

-

Prepaid expenses

-

-

-

-

-

-

-

Deposits

1,645

4,214

5,761

4,909

3,972

5,171

-

Property and equipment, net

701,619

721,368

742,571

543,729

994,413

794,059

655,591

Total assets

$

709,223

$

763,658

$

770,324

$

553,090

$

1,017,308

$

821,935

$

664,706

LIABILITIES

Current liabilities:

Accrued expenses

$

8,892

$

4,125

$

4,078

$

8,578

$

13,183

$

9,944

$

2,829

Accounts payable

-

-

-

-

-

-

-

Due to (from) related parties

18,508

12,839

14,671

5,614

17,235

22,196

6,433

Tenant deposits

-

-

-

-

-

-

-

Note payable, related party

-

-

-

-

-

-

-

Mortgage payables

-

-

-

280,029

-

-

-

Total liabilities

$

84,800

$

16,963

$

18,749

$

342,720

$

84,318

$

42,840

$

58,463

MEMBERS' EQUITY (DEFICIT)

Members' capital

838,720

759,395

843,454

404,681

1,184,614

931,460

778,750

Accumulated deficit

(214,297)

(12,700)

(91,879)

(194,310)

(251,625)

(152,366)

(172,507)

Total members' equity (deficit)

$

624,423

$

746,695

$

751,574

$

210,370

$

932,990

$

779,094

$

606,243

Total liabilities and members' equity (deficit)

$

709,223

$

763,658

$

770,324

$

553,090

$

1,017,308

$

821,935

$

664,706

NET FAIR VALUE OF ASSETS

Net asset value with members' equity (without fair value adjustments)

624,423

746,695

751,574

210,370

932,990

779,094

606,243

Net adjustments to fair value

188,489

274,791

562,873

210,342

446,395

222,220

152,766

TOTAL NET ASSETS

$

812,912

$

1,021,486

$

1,314,447

$

420,712

$

1,379,385

$

1,001,315

$

759,009

NET ASSET VALUE PER INTEREST

$

8.11

$

10.38

$

12.79

$

8.58

$

9.67

$

8.90

$

8.35

Mirage

Myrtle

Oasis

Opry

Orchard

Palm

Pasquin

ASSETS

Current assets:

Cash

$

3,156

$

9,381

$

1,323

$

3,761

$

4,989

$

5,261

$

4,148

Other receivables

-

-

-

-

-

-

-

Prepaid expenses

-

-

-

-

-

-

-

Deposits

37

-

-

(77)

6,076

2,958

2,155

Property and equipment, net

591,786

411,219

928,748

1,022,106

533,371

716,319

483,671

Total assets

$

594,980

$

420,600

$

943,989

$

1,025,789

$

544,436

$

724,539

$

489,974

LIABILITIES

Current liabilities:

Accrued expenses

$

8,338

$

2,291

$

4,119

$

5,476

$

998

$

24,079

$

3,669

Accounts payable

-

-

-

-

-

-

-

Due to (from) related parties

14,295

14,606

22,217

18,189

4,861

109,507

7,654

Tenant deposits

-

-

-

-

-

-

-

Note payable, related party

-

-

-

-

-

-

-

Mortgage payables

-

-

478,196

457,573

-

309,766

-

Total liabilities

$

177,533

$

16,897

$

620,932

$

498,138

$

32,759

$

595,474

$

84,023

MEMBERS' EQUITY (DEFICIT)

Members' capital

717,885

547,784

574,444

756,253

704,032

541,348

631,074

Accumulated deficit

(300,438)

(144,081)

(251,388)

(228,602)

(192,355)

(412,284)

(225,123)

Total members' equity (deficit)

$

417,447

$

403,703

$

323,057

$

527,651

$

511,677

$

129,065

$

405,951

Total liabilities and members' equity (deficit)

$

594,980

$

420,600

$

943,989

$

1,025,789

$

544,436

$

724,539

$

489,974

NET FAIR VALUE OF ASSETS

Net asset value with members' equity (without fair value adjustments)

417,447

403,703

323,057

527,651

511,677

129,065

405,951

Net adjustments to fair value

237,604

148,865

117,099

146,502

276,377

302,025

216,888

TOTAL NET ASSETS

$

655,051

$

552,568

$

440,156

$

674,153

$

788,054

$

431,090

$

622,839

NET ASSET VALUE PER INTEREST

$

7.79

$

8.57

$

6.02

$

7.26

$

9.51

$

6.81

$

8.51

Pickler

Pointbreak

Regal

Serenity

Smokey

Solstice

Sugarcreek

ASSETS

Current assets:

Cash

$

81,660

$

11,262

$

4,673

$

47,569

$

10,039

$

38,419

$

4,112

Other receivables

-

-

-

-

-

-

-

Prepaid expenses

-

-

-

-

-

-

-

Deposits

14,978

-

-

(1,769)

(315)

794

3,605

Property and equipment, net

1,072,714

382,337

905,138

1,029,279

713,382

722,433

411,855

Total assets

$

1,169,352

$

400,612

$

909,811

$

1,075,079

$

723,106

$

766,626

$

419,572

LIABILITIES

Current liabilities:

Accrued expenses

$

3,774

$

10,005

$

7,263

$

7,645

$

5,074

$

2,607

$

7,484

Accounts payable

-

-

-

-

-

-

-

Due to (from) related parties

18,578

20,955

10,605

15,086

10,534

9,618

6,947

Tenant deposits

-

-

-

-

-

-

-

Note payable, related party

-

-

-

-

-

-

-

Mortgage payables

-

153,623

470,646

488,644

-

-

208,163

Total liabilities

$

22,352

$

277,083

$

501,414

$

511,375

$

30,508

$

12,224

$

308,694

MEMBERS' EQUITY (DEFICIT)

Members' capital

1,149,598

379,459

643,559

759,626

849,139

867,072

305,680

Accumulated deficit

(2,598)

(255,930)

(235,162)

(195,921)

(156,541)

(112,671)

(194,801)

Total members' equity (deficit)

$

1,147,000

$

123,530

$

408,397

$

563,704

$

692,598

$

754,401

$

110,878

Total liabilities and members' equity (deficit)

$

1,169,352

$

400,612

$

909,811

$

1,075,079

$

723,106

$

766,626

$

419,572

NET FAIR VALUE OF ASSETS

Net asset value with members' equity (without fair value adjustments)

1,147,000

123,530

408,397

563,704

692,598

754,401

110,878

Net adjustments to fair value

517,451

200,412

159,677

516,262

251,193

169,841

128,103

TOTAL NET ASSETS

$

1,664,451

$

323,942

$

568,074

$

1,079,966

$

943,791

$

924,243

$

238,982

NET ASSET VALUE PER INTEREST

$

11.11

$

7.25

$

7.06

$

10.56

$

9.60

$

8.98

$

6.46

SuiteSpot

ASSETS

Current assets:

Cash

$

5,413

Other receivables

-

Prepaid expenses

-

Deposits

-

Property and equipment, net

880,726

Total assets

$

887,152

LIABILITIES

Current liabilities:

Accrued expenses

$

4,018

Accounts payable

-

Due to (from) related parties

4,601

Tenant deposits

-

Note payable, related party

-

Mortgage payables

-

Total liabilities

$

27,819

MEMBERS' EQUITY (DEFICIT)

Members' capital

1,029,102

Accumulated deficit

(169,769)

Total members' equity (deficit)

$

859,333

Total liabilities and members' equity (deficit)

$

887,152

NET FAIR VALUE OF ASSETS

Net asset value with members' equity (without fair value adjustments)

859,333

Net adjustments to fair value

365,755

TOTAL NET ASSETS

$

1,225,088

NET ASSET VALUE PER INTEREST

$

9.86

[1] Estimated Balance Sheet as of March 31, 2026.


As described in the section "Description of the Securities Being Offered-Valuation Policies," in the Offering Circular, our operating agreement provides that, following the initial period, at the end of each quarterly period our Manager's internal accountants and asset management team will calculate our NAV using a process that reflects, among other matters:

●

an estimated value of our investments, as determined by the Manager's asset management team, including related liabilities, based upon (a) information from publicly available sources about (i) market rents, comparable sales information and interest rates and (ii) with respect to debt, default rates and discount rates, and (b) in certain instances reports of the underlying real estate provided by an independent valuation expert or automated valuation models;

●

the price of liquid assets for which third party market quotes are available;

●

accruals of our periodic distributions on our interests; and

●

estimated accruals of the revenues, fees and expenses where we will (a) amortize the brokerage fee, offering expenses and sourcing fee over five years and (b) include accrued fees and operating expenses, accrued distributions payable, accrued management fees and any inter-company loans extended to the Company by our Manager.

Such determinations may include subjective judgments by the Manager regarding the applicability of certain inputs to market rents and comparable sales information. We do not utilize a capitalization rate approach in determining NAV, because given the nature of our investments in primary residences, we do not believe that the value of a many of our assets can be determined based solely on the business activities as the resale value of such asset will be decided independently of the success of such business activities.

Note, however, that the determination of our NAV is not based on, nor intended to comply with, fair value standards under U.S. GAAP, and such NAV may not be indicative of the price that we would receive for our assets at current market conditions. As a result, the calculation of our NAV may not reflect the precise amount that might be paid for your interests in a market transaction, and any potential disparity in our NAV may be in favor of either holders who redeem their interests, or holders who repurchase such interests, or existing holders. In instances where we determine that an appraisal of a property is necessary, including, but not limited to, instances where third party market values for comparable properties are either nonexistent or extremely inconsistent, we will engage an appraiser that has expertise in appraising residential real estate assets, to act as our independent valuation expert. The independent valuation expert is not responsible for, nor for preparing, our NAV per interest.

As there is no market value for the interests of any series as they are not expected to be listed or traded on any stock exchange (though periodic trading may become available pursuant to our arrangement with North Capital Private Securities ("NCPS"), which is intended to facilitate secondary transactions in interests on an alternative trading system owned and operated by NCPS, as described in the section "Description of Business-Liquidity Platform" in the Offering Circular), our goal in setting NAV on a quarterly basis is to provide a reasonable estimate of the value of our interests on a quarterly basis. However, each series property consists of residential real estate and, as with any residential real estate valuation protocol, the conclusions reached by the Manager's asset management team or internal accountants, as the case may be, are based on a number of judgments, assumptions and opinions about future events that may or may not prove to be correct. The use of different judgments, assumptions or opinions would likely result in different estimates of the value of our investments. In addition, for any given period, our published NAV may not fully reflect certain material events, to the extent that the financial impact of such events on our portfolio is not immediately quantifiable.

Arrived STR LLC published this content on April 28, 2026, and is solely responsible for the information contained herein. Distributed via EDGAR on April 28, 2026 at 20:27 UTC. If you believe the information included in the content is inaccurate or outdated and requires editing or removal, please contact us at [email protected]