BNBCalc Short Term Rental Investment Analysis 2230 Harriet Rd, Norman, OK, 73069

5 bed • 5 bath • 12 guests • $700,000

BNB

Calc

Annual Revenue

$108,930

Profit (Cash Flow)

$33,870

Cap Rate

11.6%

Annual Revenue

$108,930

AirDNA projects $772/night at 60% occupancy ($169,181). Airbtics projects $332/night at 52% occupancy ($63,055). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 64% occupancy rate, $466 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,002	$38,768	$112,152	$196,776
Occupancy	42%	51%	64%	71%
Nightly Rate	$135	$195	$466	$738

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
*a College-Teams Home	$53,776	$221	65%	4	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (82)
Just Like Home #11: Upscale Living w/ Hot Tub	$53,562	$441	32%	4	3	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (11)
The Yellow Door - West Side Norman Retreat & Pool	$50,135	$184	71%	4	2	2	$125	✅	❌	✅	Y / Y	⭐️ 4.8 (223)
The Oasis - A Relaxed 5 Bedroom Home with a Pool	$36,621	$127	68%	5	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (84)
Large Oasis. Sleeps 11. Close to Stadium	$41,984	$197	53%	4	3	2	$145	❌	✅	✅	Y / Y	⭐️ 4.9 (129)
Lovely Sooner Cottage 4 blocks to OU. Sleeps 6 -7	$37,136	$198	50%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
Large Home - Closest To Campus - Steps to The Mont	$25,506	$172	38%	4	2	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (94)
Walk to OU from Renovated 1920s Home	$39,023	$168	62%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (188)
Charming, 4 Bed/3 Bath; 5 min walk to OU Stadium!	$91,953	$512	48%	4	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (37)
Cozy 4BR a 1/2mi from Campus. Room for entire fam!	$17,720	$111	40%	4	2	1	$105	❌	❌	✅	Y / Y	⭐️ 4.8 (76)
Spacious 4 bedroom home in Woodcreek-1 mile to OU!	$29,242	$126	60%	4	2	1	$98	❌	❌	❌	Y / Y	⭐️ 4.8 (120)
Game Room + XL Backyard Retreat	$31,956	$137	58%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (33)
Cheerful 4 bedroom home in a quiet neighborhood	$31,199	$107	72%	4	2	2	$135	❌	❌	✅	Y / Y	⭐️ 5 (65)
The "Delightful Gathering"	$32,229	$132	59%	4	3	1	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (110)
The Magnolia - A Lush and Inviting Home in Norman	$38,069	$141	64%	6	4	2	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (55)
Just Like Home #11 Norman Bliss-Upscale, Hot tub	$45,091	$385	32%	4	3	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (5)
LUXURIOUS MOORE HOME 8 MILES TO OU/15 TO BRICKTOWN	$38,357	$209	49%	4	2	3	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Modern Home by University of OK	$48,208	$372	33%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (11)
Chateau Urbane- a luxe escape	$29,399	$119	60%	4	2	1	$115	❌	❌	✅	Y / Y	⭐️ 4.9 (36)
Hidden Jewel ! Walk to OU, has Hot Tub, Pool Table	$128,374	$773	42%	4	3	2	$230	✅	❌	❌	Y / Y	⭐️ 4.7 (4)
Just Like Home #10: Norman Pool, Billiards, Campus	$102,856	$583	48%	4	3	3	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (9)
Cozy Campus Corner	$49,504	$157	85%	4	2	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (44)
2 Clean and Updated Homes for Large Families	$89,866	$349	66%	6	4	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (28)
Comfy Furniture \| Large Rooms \| 15mins to Downtown	$43,080	$126	87%	4	3	1	$225	❌	❌	✅	Y / Y	⭐️ 4.9 (73)
The Mockingbird Preserve \V/	$27,516	$163	43%	5	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (51)
The Mod - Cozy 4 BR, Sleeps 10	$21,971	$70	75%	4	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (54)
Poppy's Place - Campus Home w/ Pool	$38,579	$194	50%	4	4	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (46)
< 1 Mi to OU Campus - Norman Vacation Rental	$93,100	$455	54%	4	3	2	$181	❌	❌	✅	Y / Y	⭐️ 5 (19)
Pool/Hot Tub Home—ah Steele!	$36,437	$154	60%	4	2	1	$125	✅	✅	✅	Y / Y	⭐️ 5 (61)
4 Bed/2 Full Bath - Walk OU 1/4 Mile - Remodeled	$32,372	$111	71%	4	2	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (48)
Relaxing Family Escape - 5 Bedrooms with a Pool	$67,470	$422	42%	5	4	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (81)
The Rader House getaway	$114,180	$735	42%	4	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (12)
Homey, spacious, near campus retreat.	$82,470	$500	45%	4	3	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (11)
Light-filled 6BR home near OU campus	$134,505	$875	42%	6	4	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (39)
Modern Touch - Historic Charm w/ Storm Shelter	$40,637	$172	60%	5	3	2	$215	❌	❌	❌	Y / Y	⭐️ 5 (39)
★ Campus Casa: Walk to OU, family-friendly ★	$168,907	$1,312	35%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (99)
The Southside Estate	$83,001	$530	42%	4	3	2	$350	✅	❌	✅	Y / Y	⭐️ 4.9 (28)
The Farmhouse Five - A 5 Bedroom 2 Bath Retreat	$22,945	$77	69%	5	2	2	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (175)

Return Metrics

19.43% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$33,869	$67,739	$101,608	$135,478	$169,348	$338,696	$1,016,088
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$560,000	$560,000	$560,000	$560,000	$560,000	$560,000	$560,000
Down Payment	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000
Property Appreciation	$21,000	$42,630	$64,908	$87,856	$111,491	$240,741	$999,083
Total Return	$754,869	$810,369	$866,517	$923,334	$980,839	$1,279,437	$2,715,172

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.43%

Cap Rate

11.58%

Return on Investment

35.43%

2230 Harriet Rd Norman, Oklahoma, 73069

5 bed • 5 bath • 12 guests

Purchase Price

Est. $3,357/mo

Inquire about this property

Contact Agent

Norman

Zoning

Laws

113

Airbnb Investor Score

$33,869

Annual Profit

11.6%

Cap Rate

19.4%

Cash on Cash

$108,930

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $772/night at 60% occupancy.Projected nightly rate is $332/night at 52% 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.

$56,862

Avg annual revenue

52%

Avg occupancy rate

$332

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

$15k

$65k

$115k

$170k

$33,870

Profit

Revenue

$108,930

Operating Expenses

$27,841

Operating Income

$81,089

Mortgage & Taxes

$47,220

Profit (Cash Flow)

$33,870

$174,250

Cash Investment

Down Payment

$140,000

Renos & Furnishing

$13,250

Closing Costs

$21,000

Total

$174,250

DSCR Ratio

Strong

1.72

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.43%

Cap Rate

11.58%

Return on Investment

35.43%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$37,307

Your adjusted annual income

$150,000 - $37,307 = $112,693

Taxes on $112,693 (30%)

$33,808

Your old tax bill

$45,000

Your new tax bill

$33,808

Estimated tax savings

$11,192

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:

2 sqft

Year built:

Size:

Type:

LOT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: LOT

Stories: -

Lot size: 2 sqft

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: NC29TEAL113001

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $44,762

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Adams Elementary School with 4/10 star rating
High School: Norman North High School with 10/10 star rating