property-location

303 E 10th St Broken Bow, Oklahoma

4 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

$72,711

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$627
Occupancy
32%

$15k

$70k

$125k

$185k

Private Pool Resort | Hot Tub | Dogs + Playset
$183,993
$143,929
$954
52.9%
4124473$0✅✅✅Yes / Yes❌⭐️ 4.97 (68)Profile
Sleeps 12 | Riverfront Haven with Heated Pool & Kayaks & Fishing
$163,744
$116,951
$764
58.7%
4128344$0✅❌✅Yes / Yes❌⭐️ 2.4 (50)

—

Riverfront Haven + Heated Pool Hot Tub Kayaks
$150,663
$101,351
$695
59.4%
4128094$275✅✅✅Yes / Yes❌⭐️ 4.9 (154)Profile
Hot tub | Sauna | Fire pit | Pets | Sleeps 16
$125,557
$77,184
$570
60.3%
41658104$0❌✅✅Yes / Yes❌⭐️ 4.92 (90)Profile
Private Pool Retreat for Families and Groups
$118,325
$92,535
$725
44.7%
4168293$270❌✅✅Yes / Yes❌⭐️ 4.87 (30)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,784/mo

Avg profit / month

$2,276/mo

Best profit month

Jul $7,302

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

48.81%

Cap Rate

19.32%

Profit (Cummulative)

$27,306

$2,132

$10,500

$6,510

$2,181

Total Gain

$38,129

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.