BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 16 Allenhurst Ave, Oklahoma City, OK, 73114

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$47,233

Profit (Cash Flow)

$10,961

Cash on Cash Return

103.4%

Annual Revenue

$47,233

AirDNA projects $136/night at 67% occupancy ($33,281). Airbtics projects $212/night at 61% occupancy ($47,233). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, $212 rate per night.

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

Percentiles25%50%75%90%
Revenue$28,084$44,820$69,837$104,042
Occupancy52%62%71%77%
Nightly Rate$140$188$256$352

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Beautiful Family Home in NW OKC

No image available

$24,211
$135
49%
421$0❌❌✅Y / Y⭐️ 4.5 (43)
Paradise in the Village! 4 Lrg Bedrooms & Gameroom

No image available

$36,021
$256
37%
42.52$150❌❌❌Y / Y⭐️ 5 (25)
Lake Hefner | Hot Tub | Pool Table | Dog Friendly

No image available

$86,434
$369
64%
42.51$0✅✅✅Y / Y⭐️ 5 (75)
Villa in the Village

No image available

$29,744
$106
71%
42.52$75❌❌✅Y / Y⭐️ 5 (88)
Game room/ kids play room/4bdr/7mins dnwtownokc

No image available

$32,113
$107
82%
42.51$0❌❌✅Y / Y⭐️ 5 (264)
Spacious Oasis - 4 BDRM Top Luxury Home in Edmond!

No image available

$28,978
$120
62%
422$90❌❌✅Y / Y⭐️ 5 (26)
North OKC - Large modern home with pool table

No image available

$62,237
$269
60%
421$180✅❌❌Y / Y⭐️ 5 (45)
Spacious Family Retreat in Edmond

No image available

$48,680
$180
71%
431$100❌❌✅Y / Y⭐️ 5 (86)
15 Mi to Dtwn: Oklahoma City Family Home

No image available

$49,305
$197
63%
433$258❌✅✅Y / Y⭐️ 5 (41)
Family Home + Back Guest Home

No image available

$84,290
$245
94%
43.51$0✅✅✅Y / Y⭐️ 5 (38)
Edmond 4 Bd/3 Bth

No image available

$34,436
$111
82%
42.53$160❌❌❌Y / Y⭐️ 5 (31)
4BR Beauty w/ Game Room! Lake Hefner Hideaway

No image available

$34,003
$125
69%
422$105❌❌✅Y / Y⭐️ 5 (83)
Paradise on Pennsylvania Ave.

No image available

$82,070
$421
50%
442$250✅✅✅Y / Y⭐️ 5 (73)
Luxurious 2 Hottubs | Jetted Shower | Private Chef

No image available

$62,248
$208
77%
421$120❌✅✅N / Y⭐️ 5 (67)
Fun luxury in town with every amenity!

No image available

$58,773
$259
62%
422$0❌❌✅Y / Y⭐️ 5 (78)
Point of Blue/ Hottub- Pool Table

No image available

$39,469
$242
42%
421$150✅✅❌Y / Y⭐️ 4.5 (94)
Spacious Luxe Estate 2 homes minutes to Plaza/OCU

No image available

$54,329
$198
68%
431$185❌❌✅Y / Y⭐️ 5 (46)
Open and bright - 4 bedrooms, 3 full bathrooms

No image available

$54,449
$162
90%
432$120❌❌✅Y / Y⭐️ 5 (230)
Open, updated, clean -quiet family escape by OC

No image available

$35,421
$147
63%
432$100❌❌❌Y / Y⭐️ 5 (97)
Elegant NW Oklahoma City Home w/ Spacious Yard

No image available

$68,153
$240
71%
432$258❌❌❌Y / Y⭐️ 5 (67)
Weekend on Western, Luxury Historic 4 Square!

No image available

$25,756
$142
47%
42.52$100❌❌✅Y / Y⭐️ 5 (142)
The Heart of OKC w/ Fire Pit, King Bed, BBQ

No image available

$51,501
$177
74%
431$146❌❌❌Y / Y⭐️ 5 (141)
Spacious Comfort; Home Away from Home!

No image available

$35,815
$176
54%
422$125❌❌✅Y / Y⭐️ 5 (239)
Weekend off Wilshire - New Reno!

No image available

$22,116
$132
41%
432$85❌❌✅Y / Y⭐️ 5 (35)
4Bed Remodeled Luxe Pool House

No image available

$47,577
$211
59%
42.52$160✅❌✅Y / Y⭐️ 5 (34)
3 min to PASEO | HOT TUB | KING BED | POOL TABLE

No image available

$83,872
$337
68%
42.51$0✅❌✅Y / Y⭐️ 5 (76)
4 bed/ 3 bath + Office in Edmond on 1/4 acre

No image available

$55,651
$232
64%
433$200❌❌❌Y / Y⭐️ 5 (20)
Central Western Inspired Bungalow -Hot Tub

No image available

$31,385
$117
65%
432$125❌✅❌Y / Y⭐️ 4.8 (133)
Modern & Cozy 4 Bed/2.5Bath Close to Midtown&Plaza

No image available

$42,604
$199
57%
42.53$125❌❌❌Y / Y⭐️ 5 (62)
King bed StayAwhile

No image available

$29,081
$131
60%
421$10❌❌✅Y / Y⭐️ 4.5 (51)
The Oasis at Silvertree - Netflix, Hulu, Fast WiFi

No image available

$35,603
$126
71%
421$145❌❌✅Y / Y⭐️ 4.5 (138)
Lovely Central Edmond Home

No image available

$40,659
$161
69%
422$0❌❌❌Y / Y⭐️ 5 (33)
Cheery craftsman - 1 KB, 3 QB, 1 Bunk, 2.5 Ba

No image available

$33,164
$153
55%
42.53$165❌❌✅Y / Y⭐️ 5 (75)
Entire Home, 4-Beds, Close to Shopping

No image available

$59,007
$305
48%
423$150✅✅✅Y / Y⭐️ 5 (26)
Modern Farmhouse in Downtown Edmond

No image available

$41,413
$145
75%
422$105❌❌❌Y / Y⭐️ 5 (60)
Family Retreat w/pool&pool table

No image available

$54,703
$282
53%
42.52$0✅❌❌Y / Y⭐️ 5 (56)
Blue-Stem Lake House

No image available

$75,249
$472
42%
443$350✅✅✅Y / Y⭐️ 4.8 (29)
Edmond Home Near Colleges, Lakes, & Shopping!

No image available

$31,906
$142
55%
422$124❌✅✅Y / Y⭐️ 4.5 (13)
Luxurious Staycation - Game Room/ Huge Patio

No image available

$66,552
$396
43%
432$225❌❌❌Y / Y⭐️ 5 (65)

Return Metrics

103.4% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$10,961$21,922$32,883$43,844$54,805$109,610$328,830
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$10,961$21,922$32,883$43,844$54,805$109,610$328,830

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

103.4%

Payback Period Days

353

Return on Investment

103.4%

property-location

16 Allenhurst Ave Oklahoma City, Oklahoma, 73114

4 bed • 2 bath • 12 guests

Agent

Inquire about this property

Contact Agent

Oklahoma City

Guide

Zoning

Market

Guide


Laws


Market Data

$47,233

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $136/night at 67% occupancy.Projected nightly rate is $212/night at 61% occupancy.

Top 58% of comparables

Top 38% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$47,616

Avg annual revenue

61%

Avg occupancy rate

$212

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

$20k

$45k

$65k

$85k

Sign up to see the data on 40 all comparables

$10,961

Profit

Revenue

$47,233

Operating Expenses

$18,140

Operating Income

$29,093

Net Effective Rent

$18,132

Profit (Cash Flow)

$10,961

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

103.4%

Payback Period Days

353