BNBCalc Short Term Rental Investment Analysis 14250 240th St, Blanchard, OK, 73010

3 bed • 2 bath • 9 guests • $245,100

BNB

Calc

Annual Revenue

$32,624

Profit (Cash Flow)

-$1,831

Cap Rate

6.0%

Annual Revenue

$32,624

AirDNA projects $116/night at 44% occupancy ($18,642). Airbtics projects $142/night at 50% occupancy ($25,932). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 58% occupancy rate, $154 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,383	$22,952	$34,616	$68,153
Occupancy	42%	47%	58%	74%
Nightly Rate	$107	$125	$154	$243

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Greenbriar Getaway; Spacious home, backyard escape	$45,890	$242	50%	3	4	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (66)
The Knox-1 mile from OU Stadium! King/Queen beds!	$37,474	$234	42%	3	3	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (34)
Hidden Gem w/Private Pool	$40,315	$304	36%	3	3	2	$130	✅	❌	✅	Y / Y	⭐️ 4.9 (135)
Cozy Campus Charmer - just 1 mile to OU!	$21,147	$84	62%	3	1	2	$65	❌	❌	✅	Y / Y	⭐️ 4.7 (42)
Sleeps 6 in Prime Location	$21,676	$64	84%	3	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.9 (157)
Stay Like a Champion Today! Close to OU & Pool	$27,269	$154	45%	3	1	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (96)
Manor on Maple - Walk to everything - KING beds	$18,577	$148	31%	3	1	1	$89	❌	❌	❌	Y / Y	⭐️ 5 (102)
The Sharp House - Close to OU Campus and Park	$25,534	$157	42%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (244)
The Keith House ~a historic home near campus~	$31,021	$108	76%	3	1	1	$98	❌	❌	❌	Y / Y	⭐️ 5 (198)
Crimson & Cream	$19,834	$92	52%	3	3	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (96)
Norman: near OU on Cul-de-sac w/ Park	$47,360	$257	48%	3	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (33)
Triad Village Condo, 3 BD Modern Industrial	$19,273	$73	61%	3	3	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (156)
Norman, Oklahoma, Vacation Rental 1 Mi to OU!	$23,342	$124	46%	3	3	2	$145	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Casa de Flo - Spacious 3 BD/3 BATH CONDO	$31,732	$109	74%	3	3	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (83)
Artist's Retreat, Entire House 1/2 Block from OU	$24,304	$145	45%	3	1	2	$70	❌	❌	✅	Y / Y	⭐️ 4.9 (130)
The lil' Okie in Norman, OK	$33,619	$151	57%	3	1	1	$75	❌	✅	❌	Y / Y	⭐️ 5 (50)
Near OU, IH-35, YMCA, Downtown Norman; Carport	$16,211	$103	38%	3	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (79)
Norman Modern Art Deco KING w Arcade Ping-Pong	$22,048	$92	61%	3	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
Cozy Norman Home	$20,358	$87	58%	3	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.6 (173)
Casa de Cola	$19,884	$110	47%	3	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (74)
The Sooner Suite - Walk to OU Campus	$19,492	$101	48%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Insta-Worthy w/ Game Room: 1 Mile From OU Campus	$19,020	$114	43%	3	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (32)
Norman Retreat: 1 Mi to The University of Oklahoma	$19,718	$110	41%	3	3	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (4)
Rock & Roll Palace	$22,739	$187	32%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
Boomer Sooner Fan Cave1	$24,018	$124	50%	3	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (35)
Newly renovated home walking distance to OU	$20,437	$124	44%	3	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (31)
The Record House- 1.5 Miles from OU	$24,869	$131	48%	3	1	1	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Miller Historic Home Mins <1 mile Campus	$23,950	$136	47%	3	1	2	$65	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
Cozy home away from home near campus	$51,741	$254	54%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (51)
Hollywood House - Relaxing Haven 4 mins from OU!	$26,973	$150	47%	3	2	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (137)
★ ★ ★ ★★Thunderbird Farmhouse OU/Lake/Hike-5acres	$31,511	$151	56%	3	2	2	$69	❌	❌	❌	Y / Y	⭐️ 5 (220)
Charming 2 Bedroom plus Loft near OU	$13,826	$104	33%	3	1	2	$159	❌	❌	✅	Y / Y	⭐️ 4.7 (6)
Hot new bungalow 1 mile from OU (sleeps 6)	$42,142	$143	78%	3	1	1	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Your Home Away from Home, in Style	$41,109	$256	43%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Logan's House	$29,673	$122	64%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (110)
Maggie's Place II - Sustainable Short Term Stays	$29,513	$116	60%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (24)
Cozy & Spacious Home with Local Art, near OU & I35	$27,746	$81	88%	3	3	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (64)

Return Metrics

-2.82% 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)	-$1,831	-$3,662	-$5,493	-$7,324	-$9,155	-$18,311	-$54,934
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$196,080	$196,080	$196,080	$196,080	$196,080	$196,080	$196,080
Down Payment	$49,020	$49,020	$49,020	$49,020	$49,020	$49,020	$49,020
Property Appreciation	$7,353	$14,926	$22,727	$30,762	$39,038	$84,293	$349,822
Total Return	$250,621	$256,364	$262,333	$268,537	$274,982	$311,082	$539,987

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.82%

Cap Rate

5.99%

Return on Investment

12.22%

14250 240th St Blanchard, Oklahoma, 73010

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,176/mo

Inquire about this property

Contact Agent

$245,100

Zestimate

Airbnb Investor Score

-$1,831

Annual Profit

6.0%

Cap Rate

-2.8%

Cash on Cash

$32,624

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $116/night at 44% occupancy.Projected nightly rate is $142/night at 50% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$26,511

Avg annual revenue

50%

Avg occupancy rate

$142

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

$25k

$40k

$55k

-$1,831

Profit

Revenue

$32,624

Operating Expenses

$17,921

Operating Income

$14,703

Mortgage & Taxes

$16,534

Profit (Cash Flow)

-$1,831

$64,873

Cash Investment

Down Payment

$49,020

Renos & Furnishing

$8,500

Closing Costs

$7,353

Total

$64,873

DSCR Ratio

Weak

0.89

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.82%

Cap Rate

5.99%

Return on Investment

12.22%

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

$11,633

Deductible property tax

$2,426

Your total deduction

$27,286

Your adjusted annual income

$150,000 - $27,286 = $122,714

Taxes on $122,714 (30%)

$36,814

Your old tax bill

$45,000

Your new tax bill

$36,814

Estimated tax savings

$8,186

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:

16.75 sqft

Year built:

1985

Size:

1,280 sqft

Type:

MANUFACTURED

Parking:

Heating:

Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MANUFACTURED

Stories: -

Lot size: 16.75 sqft

Building area: 1,280 sqft

Garage: No

Heating: Other

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: Garage - Detached

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 440006638

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $135,326

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $245,100

Schools

Elementary School: Dibble Elementary School with 5/10 star rating
Middle School: Dibble Middle School with 9/10 star rating
High School: Dibble High School with 4/10 star rating