BNBCalc Short Term Rental Investment Analysis 2709 Sw 39th St, Oklahoma City, OK 73119

2 bed • 1 bath • 6 guests • $84,890

BNB

Calc

Annual Revenue

$18,218

Profit (Cash Flow)

-$3,556

Cap Rate

2.6%

Annual Revenue

$18,218

AirDNA projects $86/night at 58% occupancy ($18,218). Airbtics projects $119/night at 70% occupancy ($30,424). Airbtics predicts this property will perform in the 40% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $86 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,018	$37,071	$39,807	$46,652
Occupancy	60%	71%	75%	82%
Nightly Rate	$100	$134	$136	$141

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Wheeler Townhome	$29,845	$142	53%	2	3	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (87)
Luxury American Craftsman Bungalow	$43,538	$141	80%	2	2	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (55)
The Margaret: 2bd/2ba By the Fairgrounds, Sleeps 4	$28,761	$97	75%	2	2	5	$49	❌	❌	❌	Y / Y	⭐️ 5 (109)
Beautiful home on a cul-de-sac in OKC	$42,620	$110	100%	2	2	1	$40	❌	❌	✅	Y / Y	⭐️ 5 (40)
Skyline Views Modern 3 Level Condo in Downtown OKC	$38,526	$134	68%	2	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (272)
The Eclectic Classen Cottage	$18,510	$91	48%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (223)
Sunny Midtown Landmark Sparkling Clean	$37,472	$136	72%	2	2	2	$45	❌	❌	❌	Y / Y	⭐️ 5 (250)
Cozy & Family-Friendly House In heart of OKC	$26,174	$76	76%	2	2	1	$60	❌	❌	✅	N / Y	⭐️ 4.8 (245)
Midtown, light filled, stylish walkable everywhere	$34,331	$134	70%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (259)
City Living in the Heart of OKC- walk everywhere!	$30,910	$136	58%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (55)

Return Metrics

-13.79% 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)	-$3,556	-$7,112	-$10,669	-$14,225	-$17,782	-$35,564	-$106,692
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$67,912	$67,912	$67,912	$67,912	$67,912	$67,912	$67,912
Down Payment	$16,978	$16,978	$16,978	$16,978	$16,978	$16,978	$16,978
Property Appreciation	$2,546	$5,169	$7,871	$10,654	$13,520	$29,195	$121,160
Total Return	$83,880	$82,946	$82,092	$81,318	$80,628	$78,520	$99,357

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.79%

Cap Rate

2.55%

Return on Investment

-0.68%

2709 Sw 39th St Oklahoma City, OK, 73119

2 bed • 1 bath • 6 guests

Purchase Price

Est. $407/mo

This property is for sale!

Contact Agent

Oklahoma City

Guide

Zoning

Market

Guide

Laws

Market Data

-57

Airbnb Investor Score

-$3,556

Annual Profit

2.6%

Cap Rate

-13.8%

Cash on Cash

$18,218

Annual Revenue

This property is projected to be in the top 40% revenue percentile compared to similar properties nearby.
Projected nightly rate is $86/night at 58% occupancy.Projected nightly rate is $119/night at 70% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 81% of comparables

Seasonality

10 Airbnb Comparables

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

$33,068

Avg annual revenue

70%

Avg occupancy rate

$119

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

$25k

$35k

$45k

-$3,556

Profit

Revenue

$18,218

Operating Expenses

$16,048

Operating Income

$2,170

Mortgage & Taxes

$5,726

Profit (Cash Flow)

-$3,556

$25,775

Cash Investment

Down Payment

$16,978

Renos & Furnishing

$6,250

Closing Costs

$2,547

Total

$25,775

DSCR Ratio

Weak

0.38

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.79%

Cap Rate

2.55%

Return on Investment

-0.68%

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

$4,029

Deductible property tax

$840

Your total deduction

$12,829

Your adjusted annual income

$150,000 - $12,829 = $137,171

Taxes on $137,171 (30%)

$41,151

Your old tax bill

$45,000

Your new tax bill

$41,151

Estimated tax savings

$3,849

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: 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: -