BNBCalc Short Term Rental Investment Analysis 1410 Sw 20th St, Lawton, OK 73501

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$22,280

Profit (Cash Flow)

$5,703

Cap Rate

Infinity%

Annual Revenue

$22,280

AirDNA projects $109/night at 58% occupancy ($23,090). Airbtics projects $100/night at 61% occupancy ($22,279). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 61% occupancy rate, $100 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,121	$22,910	$32,982	$40,936
Occupancy	51%	63%	71%	82%
Nightly Rate	$84	$96	$123	$133

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Arlington Place-B. Short or Extended Stay Gem	$16,368	$86	52%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (48)
Lawton Home ~ 5 Mi to Fort Sill!	$26,604	$137	50%	2	2	2	$73	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Chic Lawton Home, 5 Mi to Historic Fort Sill!	$24,082	$113	53%	2	1	2	$93	❌	❌	❌	Y / Y	⭐️ 4.6 (18)
Bell of the Blvd. #2	$16,491	$67	63%	2	1	3	$60	❌	❌	❌	Y / Y	⭐️ 5 (103)
Bell of the Blvd. #1	$17,509	$71	63%	2	1	3	$60	❌	❌	❌	Y / Y	⭐️ 5 (113)
Arlington Place - A. Short or extended stay gem!	$31,476	$86	100%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
The Sanctuary!	$28,795	$82	86%	2	2	2	$125	❌	❌	✅	Y / N	⭐️ 5 (3)
The Cozy East retreat	$31,136	$117	71%	2	1	30	$70	❌	❌	✅	Y / Y	⭐️ 5 (6)
Midtown Executive Suite! Cozy & Comfortable(16)	$30,188	$129	62%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (39)
Executive Suite 2Bedroom-Modern and Cozy (18)	$31,668	$107	78%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (19)
Cozy and Affordable, Perfect getaway!	$25,667	$88	69%	2	1	30	$80	❌	❌	✅	Y / Y	⭐️ 4.6 (41)
2BR 1Bath Downstairs Apartment near Fort Sill	$10,113	$45	38%	2	1	3	$100	❌	✅	❌	Y / Y	⭐️ 5 (4)
Comfy King Bed+TVs Every Room	$40,018	$154	71%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (14)
The Hidden Gem: Charming Home Close to Base	$15,771	$96	38%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
Modern Two Bedroom Executive Suite(15)	$15,248	$129	30%	2	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (31)

Return Metrics

91.25% 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)	$5,703	$11,406	$17,110	$22,813	$28,517	$57,034	$171,104
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$5,703	$11,406	$17,110	$22,813	$28,517	$57,034	$171,104

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

91.25%

Cap Rate

∞%

Return on Investment

91.25%

1410 Sw 20th St Lawton, OK, 73501

2 bed • 1 bath • 6 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

Lawton

Zoning

Laws

Infinity

Airbnb Investor Score

$5,703

Annual Profit

Infinity%

Cap Rate

91.3%

Cash on Cash

$22,280

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $109/night at 58% occupancy.Projected nightly rate is $100/night at 61% occupancy.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

15 Airbnb Comparables

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

$24,075

Avg annual revenue

61%

Avg occupancy rate

$100

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

$10k

$20k

$30k

$40k

$5,703

Profit

Revenue

$22,280

Operating Expenses

$16,576

Operating Income

$5,703

Mortgage & Taxes

Profit (Cash Flow)

$5,703

$6,250

Cash Investment

Down Payment

Renos & Furnishing

$6,250

Closing Costs

Total

$6,250

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

91.25%

Cap Rate

∞%

Return on Investment

91.25%

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

Deductible property tax

Your total deduction

-$4,841

Your adjusted annual income

$150,000 - -$4,841 = $154,841

Taxes on $154,841 (30%)

$46,452

Your old tax bill

$45,000

Your new tax bill

$46,452

Estimated tax savings

-$1,452

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: N/A

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: -