BNBCalc Short Term Rental Investment Analysis 10409 Middlesbrough Ln, Yukon, OK 73099

4 bed • 2 bath • 12 guests • $299,500

BNB

Calc

Annual Revenue

$65,247

Profit (Cash Flow)

$22,882

Cap Rate

14.4%

Annual Revenue

$65,247

AirDNA projects $143/night at 56% occupancy ($29,248). Airbtics projects $319/night at 56% occupancy ($65,247). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56% occupancy rate, $319 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,642	$52,970	$101,090	$158,918
Occupancy	41%	47%	68%	88%
Nightly Rate	$255	$295	$388	$475

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
4 bed, 2 bath. Fully renovated in 2022!	$56,018	$223	64%	4	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (69)
Deer Run Home 3 Bedsrooms, Office, Spa and Pool	$90,429	$252	88%	4	2	1	$165	✅	✅	❌	Y / Y	⭐️ 4.8 (78)
Blissful Staycation- 1 of OKC Favorite Oasis	$63,932	$400	42%	4	4	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (51)
Blue-Stem Lake House	$97,450	$479	52%	4	4	3	$350	✅	✅	✅	Y / Y	⭐️ 5 (16)
Luxury Estate Home at Lake Overholser off Rt. 66	$68,439	$475	38%	4	6	3	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (31)
Charming Mediterranean-inspired Home in NW OKC	$49,086	$352	37%	4	5	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (14)
Fantastic 4 bed in Great Location	$41,274	$153	70%	4	2	4	$179	❌	❌	✅	Y / Y	⭐️ 5 (6)
Instaworthy Cozy House - near Lake Hefner, OKC	$44,769	$266	41%	4	3	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (61)
OKC Oasis with Hot Tub	$107,346	$325	90%	4	2	14	$175	❌	✅	❌	Y / Y	⭐️ 5 (6)
Just Like Home#2 in NW OKC for Groups & Families	$42,749	$265	42%	4	3	3	$175	❌	❌	❌	Y / Y	⭐️ 4.6 (21)

Return Metrics

28.82% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$22,881	$45,763	$68,645	$91,526	$114,408	$228,817	$686,451
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,942	$6,066	$9,382	$12,903	$16,641	$39,089	$239,600
Down Payment	$59,900	$59,900	$59,900	$59,900	$59,900	$59,900	$59,900
Property Appreciation	$8,985	$18,239	$27,771	$37,589	$47,702	$103,002	$427,465
Total Return	$94,709	$129,969	$165,699	$201,920	$238,652	$430,809	$1,413,416

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.82%

Cap Rate

14.38%

Return on Investment

43.84%

10409 Middlesbrough Ln Yukon, OK, 73099

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,437/mo

This property is for sale!

Contact Agent

164

Airbnb Investor Score

$22,881

Annual Profit

14.4%

Cap Rate

28.8%

Cash on Cash

$65,247

Annual Revenue

BNBCalc predicts this property will get $319 per night with 56% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$66,149

Avg annual revenue

56%

Avg occupancy rate

$319

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

$40k

$60k

$85k

$110k

$22,882

Profit

Revenue

$65,247

Operating Expenses

$22,162

Operating Income

$43,085

Mortgage & Taxes

$20,203

Profit (Cash Flow)

$22,882

$79,385

Cash Investment

Down Payment

$59,900

Renos & Furnishing

$10,500

Closing Costs

$8,985

Total

$79,385

DSCR Ratio

Strong

2.13

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.82%

Cap Rate

14.38%

Return on Investment

43.84%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$14,215

Deductible property tax

$2,965

Your total deduction

$8,238

Your adjusted annual income

$150,000 - $8,238 = $141,762

Taxes on $141,762 (30%)

$42,529

Your old tax bill

$45,000

Your new tax bill

$42,529

Estimated tax savings

$2,471

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -