BNBCalc Short Term Rental Rental Arbitrage Analysis 2897 E 141st Ct S, Bixby, OK, USA

4 bed • 2.5 bath • 9 guests • $0

BNB

Calc

Report by:

gbreech1@gmail.com

Annual Revenue

$75,353

Profit (Cash Flow)

$23,858

Cash on Cash Return

154.4%

Annual Revenue

$75,353

AirDNA projects $298/night at 69% occupancy ($75,101).

BNB Calc projects a 69% occupancy rate, $299 rate per night.

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

Return Metrics

154.41% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$23,857	$47,715	$71,572	$95,430	$119,287	$238,575	$715,726
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	$23,857	$47,715	$71,572	$95,430	$119,287	$238,575	$715,726

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

154.41%

Payback Period Days

236

Return on Investment

154.41%

2897 E 141st Ct S Bixby, Oklahoma, 74008

4 bed • 2.5 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$75,353

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$23,858

Profit

Revenue

$75,353

Operating Expenses

$17,896

Operating Income

$57,458

Net Effective Rent

$33,600

Profit (Cash Flow)

$23,858

$15,450

Cash Investment

Renos & Furnishing

$12,550

Setup Costs

$2,900

Total

$15,450

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

154.41%

Payback Period Days

236