BNBCalc Short Term Rental Investment Analysis 1433 Lincoln St, Waynoka, OK 73860

3 bed • 2 bath • 9 guests • $96,500

BNB

Calc

Annual Revenue

$28,284

Profit (Cash Flow)

$4,418

Cap Rate

11.3%

Annual Revenue

$28,284

AirDNA projects $139/night at 38% occupancy ($19,292). Airbtics projects $176/night at 44% occupancy ($28,284). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 44% occupancy rate, $176 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,486	$28,898	$41,186	$48,648
Occupancy	31%	43%	53%	59%
Nightly Rate	$143	$180	$207	$219

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Three bedroom get-a way close to trail	$25,297	$208	33%	3	1	2	$25	❌	❌	✅	Y / Y	⭐️ 4.9 (36)
'The Sandlot' Waynoka Home Near Little Sahara!	$21,167	$173	31%	3	1	2	$104	❌	❌	❌	Y / Y	⭐️ 5 (14)
Dune All Night	$34,411	$205	45%	3	1	3	$90	❌	❌	❌	N / Y	⭐️ 5 (44)
Casual Comfort for Duners, Hunters & Normal Folks	$22,159	$143	41%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
DuneAlright	$27,007	$143	48%	3	2	2	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Nanna and Pops Place	$38,943	$187	55%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (58)
Bonnie’s Farmhouse	$28,937	$94	83%	3	1	1	$25	❌	❌	❌	N / Y	⭐️ 4.8 (110)
Sahar Den sleeps up to 13	$45,450	$215	57%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (2)

Return Metrics

14.39% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,417	$8,835	$13,253	$17,671	$22,089	$44,179	$132,537
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$77,200	$77,200	$77,200	$77,200	$77,200	$77,200	$77,200
Down Payment	$19,300	$19,300	$19,300	$19,300	$19,300	$19,300	$19,300
Property Appreciation	$2,895	$5,876	$8,948	$12,111	$15,369	$33,187	$137,730
Total Return	$103,812	$111,212	$118,701	$126,283	$133,959	$173,867	$366,768

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.39%

Cap Rate

11.32%

Return on Investment

26.91%

1433 Lincoln St Waynoka, OK, 73860

3 bed • 2 bath • 9 guests

Purchase Price

Est. $463/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$4,417

Annual Profit

11.3%

Cap Rate

14.4%

Cash on Cash

$28,284

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $139/night at 38% occupancy.Projected nightly rate is $176/night at 44% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$27,920

Avg annual revenue

44%

Avg occupancy rate

$176

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

$35k

$45k

$4,418

Profit

Revenue

$28,284

Operating Expenses

$17,357

Operating Income

$10,928

Mortgage & Taxes

$6,510

Profit (Cash Flow)

$4,418

$30,695

Cash Investment

Down Payment

$19,300

Renos & Furnishing

$8,500

Closing Costs

$2,895

Total

$30,695

DSCR Ratio

Strong

1.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.39%

Cap Rate

11.32%

Return on Investment

26.91%

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

$4,580

Deductible property tax

$955

Your total deduction

$6,315

Your adjusted annual income

$150,000 - $6,315 = $143,685

Taxes on $143,685 (30%)

$43,105

Your old tax bill

$45,000

Your new tax bill

$43,105

Estimated tax savings

$1,895

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -