BNBCalc Short Term Rental Investment Analysis 1241 E 27th Pl

4 bed • 3.5 bath • 8 guests • $518,000

BNB

Calc

Annual Revenue

$97,630

Profit (Cash Flow)

$36,315

Cap Rate

13.8%

Annual Revenue

$97,630

AirDNA projects $486/night at 55% occupancy ($97,629). Airbtics projects $340/night at 58% occupancy ($72,026). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 55.00000000000001% occupancy rate, $486 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,568	$58,404	$97,386	$166,308
Occupancy	51%	54%	61%	78%
Nightly Rate	$208	$289	$428	$575

Seasonality (Profit by Month)

Return Metrics

19.62% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$36,315	$72,630	$108,945	$145,260	$181,576	$363,152	$1,089,456
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,088	$10,491	$16,227	$22,317	$28,782	$67,606	$414,400
Down Payment	$103,600	$103,600	$103,600	$103,600	$103,600	$103,600	$103,600
Property Appreciation	$15,540	$31,546	$48,032	$65,013	$82,503	$178,148	$739,321
Total Return	$160,544	$218,268	$276,805	$336,191	$396,462	$712,507	$2,346,778

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.62%

Cap Rate

13.75%

Return on Investment

30.77%

1241 E 27th Pl Tulsa, Oklahoma, 74114-3917

4 bed • 3.5 bath • 8 guests

Purchase Price

Est. $2,485/mo

Inquire about this property

Contact Agent

$514,300

Zestimate

Tulsa

Guide

Zoning

Market

Guide

Laws

Market Data

$97,630

Annual Revenue

BNBCalc predicts this property will get $340 per night with 58% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

$36,315

Profit

Revenue

$97,630

Operating Expenses

$26,372

Operating Income

$71,258

Mortgage & Taxes

$34,943

Profit (Cash Flow)

$36,315

$185,015

Cash Investment

Down Payment

$103,600

Renos & Furnishing

$65,875

Closing Costs

$15,540

Total

$185,015

DSCR Ratio

Strong

2.04

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.62%

Cap Rate

13.75%

Return on Investment

30.77%

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

$24,585

Deductible property tax

$5,128

Your total deduction

$36,210

Your adjusted annual income

$150,000 - $36,210 = $113,790

Taxes on $113,790 (30%)

$34,137

Your old tax bill

$45,000

Your new tax bill

$34,137

Estimated tax savings

$10,863

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:

4,269 sqft

Year built:

1980

Size:

2,692 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
205 E 29th St	4	2	1,979	-	7,449	1953	$482,500	-
3155 S Rockford Dr	4	2	1,796	-	38,986	1936	$740,000	137
2940 S Boston Pl	4	4	4,359	-	11,935	2003	$990,500	61
1256 E 27th Pl	3	1	1,552	-	6,447	1926	$406,500	27
1596 Swan Dr	3	2	2,068	-	11,500	1951	$520,000	48
3325 S Troost Ave	-	2	2,990	-	11,761	1925	$0	-
1021 E 33rd Pl	2	1	1,224	-	11,326	1950	$350,000	33
6 E 24th St	2	3	1,905	-	6,970	1981	$395,000	217
1720 S Norfolk Ave	-	1	1,516	-	6,752	1920	$390,000	-
1424 E 35th Pl	-	1	1,739	-	7,013	1935	$515,000	-

Property Details

MLS Status: property-details-mls-status-failed

Property Use: Single Family Residence

Stories: 1

Lot size: 4,269 sqft

Building area: 2,692 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: RS3

Land Use: Residential

Parcel Number: 41575-92-13-07210

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $45,031

County Est. Land Value: $67,840

Assessed Land Value: $6,651

County Est. Structure Value: $391,489

Market Estimate: $653,582

Sale history

Date	Sale Price	% Financed	Buyer
02/01/16	$350,000	80%	Teter Michael Ii, Golnaz Bassiri
09/16/10	$0	0%	John Argabright, Christa Argabright
09/16/10	$300,000	0%	John Argabright Jr., Christa Argabright
09/16/10	$300,000	80%	John Argabright Jr., Christa Argabright
01/04/10	$0	0%	Julie S Heaton
08/31/05	$222,000	95%	Craig A Banks, Julie S Banks
Invalid Date	$170,000	95%	Michael Alfieri
Invalid Date	$150,000	0%	M & L Properties Inc

Ownership

Name: Teter Michael Ii

Owner Occupied: Yes

Owner Mailing Address: 3312 De Torres Cir, Round Rock, Tx 78665

Years Owned: 97

Home Equity: $283,500

Mortgage Balance Remaining: $280,000

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No