Filed Pursuant to Rule 253(g)(2)

File No. 024-12474

Arrived STR 2, 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 2, 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

 

Alta

 

$9.80

 

Beatbox

 

$9.48

 

Byers

 

$12.03

 

Coquina

 

$9.53

 

Knoll

 

$10.06

 

Pinkshell

 

$9.09

 

Preciosa

 

$10.16

 

Sandbar

 

$9.78

 

Seafoam

 

$9.50

 

Solano

 

$9.53

 

Tiara

 

$9.99

 

 

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

 



BALANCE SHEET (UNAUDITED) [1]

 

 

 

Alta

 

 

Beatbox

 

 

Byers

 

 

Coquina

 

 

Knoll

 

 

Pinkshell

 

 

Preciosa

ASSETS

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Current assets:

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Cash

$

8,424 

 

$

9,011 

 

$

116,512 

 

$

10,133 

 

$

14,254 

 

$

3,897 

 

$

28,165 

Other receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

Prepaid expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

11,398 

 

 

 

 

 

 

475 

 

 

(3,762) 

 

 

 

 

3,683 

Property and equipment, net

 

865,321 

 

 

768,151 

 

 

652,532 

 

 

741,857 

 

 

1,028,671 

 

 

784,039 

 

 

873,608 

Total assets

$

885,002 

 

$

777,162 

 

$

769,044 

 

$

752,465 

 

$

1,039,163 

 

$

787,936 

 

$

905,456 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

LIABILITIES

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Current liabilities:

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Accrued expenses

$

5,123 

 

$

3,998 

 

$

3,744 

 

$

2,569 

 

$

5,000 

 

$

11,899 

 

$

3,692 

Accounts payable

 

 

 

 

 

 

 

 

 

 

 

 

 

Due to (from) related parties

 

13,891 

 

 

5,802 

 

 

(4,374) 

 

 

7,581 

 

 

15,064 

 

 

17,540 

 

 

10,649 

Tenant deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, related party

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage payables

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

$

113,614 

 

$

16,800 

 

$

(631) 

 

$

38,450 

 

$

51,465 

 

$

81,438 

 

$

14,341 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

MEMBERS' EQUITY (DEFICIT)

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Members' capital

 

963,730 

 

 

946,994 

 

 

836,079 

 

 

866,942 

 

 

1,214,418 

 

 

921,699 

 

 

987,702 

Accumulated deficit

 

(192,343) 

 

 

(186,631) 

 

 

(66,404) 

 

 

(152,927) 

 

 

(226,720) 

 

 

(215,202) 

 

 

(96,587) 

Total members' equity (deficit)

$

771,388 

 

$

760,363 

 

$

769,675 

 

$

714,015 

 

$

987,699 

 

$

706,498 

 

$

891,115 

Total liabilities and members' equity (deficit)

$

885,002 

 

$

777,162 

 

$

769,044 

 

$

752,465 

 

$

1,039,163 

 

$

787,936 

 

$

905,456 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

NET FAIR VALUE OF ASSETS

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

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

 

771,388 

 

 

760,363 

 

 

769,675 

 

 

714,015 

 

 

987,699 

 

 

706,498 

 

 

891,115 

Net adjustments to fair value

 

306,202 

 

 

253,713 

 

 

715,157 

 

 

249,957 

 

 

442,627 

 

 

286,811 

 

 

326,652 

TOTAL NET ASSETS

$

1,077,589 

 

$

1,014,076 

 

$

1,484,832 

 

$

963,973 

 

$

1,430,326 

 

$

993,308 

 

$

1,217,768 

NET ASSET VALUE PER INTEREST

$

9.80 

 

$

9.48 

 

$

12.03 

 

$

9.53 

 

$

10.06 

 

$

9.09 

 

$

10.16 

 

 

 

Sandbar

 

 

Seafoam

 

 

Solano

 

 

Tiara

ASSETS

 

  

 

 

  

 

 

  

 

 

  

Current assets:

 

  

 

 

  

 

 

  

 

 

  

Cash

$

2,104 

 

$

1,607 

 

$

80,647 

 

$

2,111 

Other receivables

 

 

 

 

 

 

 

Prepaid expenses

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

300 

Property and equipment, net

 

828,009 

 

 

813,963 

 

 

1,035,171 

 

 

718,937 

Total assets

$

831,856 

 

$

817,300 

 

$

1,115,818 

 

$

721,347 

 

 

  

 

 

  

 

 

  

 

 

  

LIABILITIES

 

  

 

 

  

 

 

  

 

 

  

Current liabilities:

 

  

 

 

  

 

 

  

 

 

  

Accrued expenses

$

7,065 

 

$

8,763 

 

$

3,598 

 

$

3,044 

Accounts payable

 

 

 

 

 

 

 

Due to (from) related parties

 

12,341 

 

 

11,547 

 

 

1,632 

 

 

22,643 

Tenant deposits

 

 

 

 

 

 

 

Note payable, related party

 

 

 

 

 

 

 

Mortgage payables

 

 

 

 

 

 

 

Total liabilities

$

47,406 

 

$

83,210 

 

$

5,230 

 

$

42,887 

 

 

  

 

 

  

 

 

  

 

 

  

MEMBERS' EQUITY (DEFICIT)

 

  

 

 

  

 

 

  

 

 

  

Members' capital

 

957,759 

 

 

946,479 

 

 

1,293,773 

 

 

848,666 

Accumulated deficit

 

(173,309) 

 

 

(212,389) 

 

 

(183,185) 

 

 

(170,206) 

Total members' equity (deficit)

$

784,450 

 

$

734,090 

 

$

1,110,588 

 

$

678,460 

Total liabilities and members' equity (deficit)

$

831,856 

 

$

817,300 

 

$

1,115,818 

 

$

721,347 

 

 

  

 

 

  

 

 

  

 

 

  

NET FAIR VALUE OF ASSETS

 

  

 

 

  

 

 

  

 

 

  

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

 

784,450 

 

 

734,090 

 

 

1,110,588 

 

 

678,460 

Net adjustments to fair value

 

314,808 

 

 

310,142 

 

 

245,791 

 

 

327,044 

TOTAL NET ASSETS

$

1,099,259 

 

$

1,044,233 

 

$

1,356,379 

 

$

1,005,505 

NET ASSET VALUE PER INTEREST

$

9.78 

 

$

9.50 

 

$

9.53 

 

$

9.99 

 

[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.