BNBCalc Short Term Rental Investment Analysis 13 Nw 26th St, Lawton, OK 73505

2 bed • 1 bath • 6 guests • $54,900

BNB

Calc

Annual Revenue

$18,408

Profit (Cash Flow)

-$1,368

Cap Rate

4.3%

Annual Revenue

$18,408

AirDNA projects $96/night at 63% occupancy ($22,089). Airbtics projects $80/night at 63% occupancy ($18,408). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 63% occupancy rate, $80 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$11,265	$20,517	$29,357	$35,037
Occupancy	47%	67%	78%	85%
Nightly Rate	$62	$80	$98	$107

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lawton Corporate Retreat. 10 minutes to Fort Sill.	$17,510	$81	54%	2	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (187)
Clean Comfortable & Convenient	$19,294	$80	62%	2	1	1	$30	❌	❌	✅	N / Y	⭐️ 4.8 (117)
2 Bedroom Home away from Home.	$26,524	$81	83%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (105)
The House on Oak	$22,644	$82	67%	2	2	1	$155	❌	❌	✅	Y / N	⭐️ 4.8 (16)
1960s Bungalow Style Home Close to Ft. Sill	$16,734	$70	62%	2	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Centrally Located Cozy Home	$20,185	$69	73%	2	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (110)
Brand new everything! Adjustable beds! Best House	$27,981	$85	83%	2	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.9 (86)
House on Taft	$17,551	$83	44%	2	1	1	$155	❌	❌	✅	N / Y	⭐️ 4.8 (35)
Cozy home w/game room near Fort Sill & Shopping	$25,091	$115	56%	2	1	2	$50	✅	❌	❌	Y / Y	⭐️ 5 (91)
Beautiful Cherry Home - King Bed - Near Ft. Sill	$23,406	$76	75%	2	1	2	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Less than 1 mile from Fort Sill 2 bedrooms!	$12,688	$42	76%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.1 (22)
Retro Retreat \| Comfy Cozy Cottage	$19,997	$68	75%	2	1	1	$55	❌	❌	✅	Y / Y	⭐️ 4.9 (99)
Jusrelax	$28,895	$94	80%	2	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (45)
Jusrelax2	$20,111	$110	48%	2	1	2	$80	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Comfy & Cozy Home Away from Home	$22,919	$78	75%	2	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.9 (60)
TailorMade Townhouse	$32,982	$101	85%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Comfortable Cottage near Fort Sill	$34,064	$107	85%	2	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (51)
Cozy cottage on B close to Fort Sill	$23,760	$104	62%	2	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (24)
Fully furnished two bedroom apartment	$11,340	$34	76%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.4 (48)
2 bedroom home in lawton 4 beds 1 bath	$14,640	$99	38%	2	1	2	$50	❌	❌	✅	Y / N	⭐️ 4.6 (27)
Cozy 2BR 2Bath Home near Fort Still	$21,771	$98	54%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Cozy Cottage	$12,798	$75	43%	2	1	3	$60	❌	❌	❌	Y / N	⭐️ 4.9 (26)
2 bed/1 bath next to Ft Sill	$12,828	$36	79%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.3 (9)
Comfy 2BR 4 Beds near Fort Still & Hospitals	$24,888	$100	68%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (23)
Home away from home.	$13,470	$80	46%	2	2	3	$0	❌	❌	✅	Y / N	⭐️ 5 (4)
The Hidden Gem: Charming Home Close to Base	$16,673	$98	42%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
A place like nowhere else B	$11,611	$80	30%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 3.6 (4)
Quaint Home for Families & Pets	$16,495	$65	63%	2	1	4	$120	❌	❌	✅	N / Y	⭐️ 4 (4)
Comfortable downstairs 2 bed next to Fort Sill!	$14,807	$46	78%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
2 bedroom apartment for you! Next to Fort Sill	$10,335	$35	75%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.4 (25)
Just what you need closest to Fort Sill	$16,426	$48	81%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Can't get closer to Fort Sill than this!	$18,605	$50	95%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (123)
Charming Lawton Escape w/ Patio + Grills!	$32,272	$196	40%	2	1	2	$129	❌	❌	❌	Y / Y	⭐️ 3 (2)
Comfy Extended Suites: Home away from Home	$24,955	$96	69%	2	1	15	$85	❌	❌	✅	Y / Y	⭐️ 4.7 (42)
Home away from home.	$13,699	$110	34%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
14% discount for 1 week 22% discount for 1 month	$14,206	$38	100%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (128)
Quiet townhouse close to Fort Sill!	$14,316	$56	64%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.4 (40)
Two-bed one-bath downstairs close to Fort Sill!	$16,908	$48	86%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4 (18)

Return Metrics

-7.24% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,368	-$2,736	-$4,104	-$5,472	-$6,840	-$13,681	-$41,044
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$43,920	$43,920	$43,920	$43,920	$43,920	$43,920	$43,920
Down Payment	$10,980	$10,980	$10,980	$10,980	$10,980	$10,980	$10,980
Property Appreciation	$1,647	$3,343	$5,090	$6,890	$8,744	$18,881	$78,356
Total Return	$55,178	$55,507	$55,886	$56,317	$56,803	$60,099	$92,211

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.24%

Cap Rate

4.25%

Return on Investment

4.33%

13 Nw 26th St Lawton, OK, 73505

2 bed • 1 bath • 6 guests

Purchase Price

Est. $263/mo

This property is for sale!

Contact Agent

Lawton

Zoning

Laws

-24

Airbnb Investor Score

-$1,368

Annual Profit

4.3%

Cap Rate

-7.2%

Cash on Cash

$18,408

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $96/night at 63% occupancy.Projected nightly rate is $80/night at 63% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

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

$18,999

Avg annual revenue

63%

Avg occupancy rate

$80

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

$5k

$15k

$25k

$35k

-$1,368

Profit

Revenue

$18,408

Operating Expenses

$16,073

Operating Income

$2,335

Mortgage & Taxes

$3,703

Profit (Cash Flow)

-$1,368

$18,877

Cash Investment

Down Payment

$10,980

Renos & Furnishing

$6,250

Closing Costs

$1,647

Total

$18,877

DSCR Ratio

Weak

0.63

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.24%

Cap Rate

4.25%

Return on Investment

4.33%

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

$2,606

Deductible property tax

$544

Your total deduction

$7,670

Your adjusted annual income

$150,000 - $7,670 = $142,330

Taxes on $142,330 (30%)

$42,699

Your old tax bill

$45,000

Your new tax bill

$42,699

Estimated tax savings

$2,301

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

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -