BNBCalc Short Term Rental Investment Analysis 35 Boardwalk, Eufaula, OK

2 bed • 1.5 bath • 4 guests • $500,000

BNB

Calc

Annual Revenue

$24,252

Profit (Cash Flow)

$2,469

Cap Rate

1.5%

Annual Revenue

$24,252

AirDNA projects $314/night at 34% occupancy ($38,993). Airbtics projects $166/night at 40% occupancy ($24,252). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 40% occupancy rate, $166 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,129	$23,772	$35,886	$61,068
Occupancy	32%	39%	48%	60%
Nightly Rate	$112	$157	$194	$267

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Carlton Landing-Delmer Ray	$45,633	$356	33%	2	3	1	$220	✅	❌	❌	Y / Y	⭐️ 5 (5)
Dog Friendly Home in Carlton Landing \| Blue Haven	$61,651	$257	64%	2	2	2	$165	✅	✅	✅	Y / Y	⭐️ 5 (70)
Elevated family treehouse cabin with lake views!	$29,432	$193	40%	2	1	2	$65	❌	❌	✅	N / Y	⭐️ 5 (54)
Covered patio, fire pit, W/D, reclining couches	$17,174	$97	45%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (56)
Sandstone Cabin Near Eufaula Lake	$18,980	$93	50%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (44)
Cabin #1 at Snug Harbor Cabins Lake Eufaula, OK	$22,399	$170	36%	2	1	2	$0	❌	❌	✅	N / N	⭐️ 5 (23)
The Little Fish in Eufaula	$20,864	$74	74%	2	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (41)
Rock Creek Cabin - Lakeside retreat	$41,979	$209	53%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (146)
Lost Boys’ Treehouse Hideout	$23,189	$157	38%	2	1	1	$50	❌	❌	✅	N / Y	⭐️ 5 (151)
Bigfoot's Treehouse Adventure	$27,347	$165	43%	2	1	1	$55	❌	❌	✅	N / Y	⭐️ 5 (430)
Lakefront Winter Getaway – Cozy & Festive!	$28,352	$158	44%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (86)
Great Lakeview home	$43,518	$288	38%	2	1	2	$150	❌	✅	❌	Y / Y	⭐️ 4.5 (13)
Lakefront Home w/ Private Beach Access!	$57,835	$266	58%	2	2.5	2	$104	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Charming Pink House! Steps to Boardwalk Pool!	$29,332	$212	37%	2	1.5	2	$155	✅	✅	❌	Y / Y	⭐️ 5 (28)
Cabin #2 at Snug Harbor Cabins Lake Eufaula, OK	$21,031	$169	34%	2	1	2	$0	❌	❌	✅	N / N	⭐️ 5 (21)
Quiet waterfront!	$20,781	$131	39%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (14)
Lakefront Canadian Gem: Hot Tub, Decks & Grills	$43,449	$274	41%	2	1	2	$145	❌	✅	❌	Y / Y	⭐️ 5 (7)
Wilderness Cove	$25,576	$121	57%	2	2	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (20)
Seagrass Cottage	$23,285	$97	63%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (47)
The Blue Pelican Lake House. 2 Bedroom 1 Bathroom!	$19,679	$105	44%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (67)
Redbud Ranch	$16,511	$112	33%	2	1	1	$65	❌	❌	✅	Y / N	⭐️ 5 (8)
Cabin #3 at Snug Harbor Cabins Lake Eufaula, OK	$18,556	$169	30%	2	1	2	$0	❌	❌	✅	N / N	⭐️ 5 (8)
Cabin by lake Eufaula	$19,676	$112	48%	2	1.5	2	$0	❌	❌	✅	N / Y	⭐️ 5 (122)
The Hawg House:Motorcycle Themed & Waterfront	$14,342	$95	36%	2	1.5	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (90)
The Gambler: Vegas Themed Townhouse with a View	$26,708	$108	63%	2	1.5	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (81)
The Oasis in the Cove	$17,922	$96	46%	2	1.5	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (68)
“Liberty Lane” ON the Boardwalk steps to the lake	$37,134	$267	38%	2	1.5	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (5)
Serene Lakefront Retreat with Sandy Beach	$26,516	$161	45%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (10)
View of the Cove.	$22,214	$149	40%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Steps from Beach & Festival Lawn \| Single Story	$32,277	$147	60%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Pet-Friendly McAlester Home w/ Lake Eufaula Access	$21,668	$185	32%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
lakeside Hide-away	$19,676	$112	48%	2	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (12)

Return Metrics

2.03% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,469	$4,938	$7,408	$9,877	$12,347	$24,694	$74,082
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$517,469	$535,388	$553,771	$572,632	$591,984	$696,652	$1,287,713

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.03%

Cap Rate

1.48%

Return on Investment

27.81%

35 Boardwalk Eufaula, Oklahoma, 74432

2 bed • 1.5 bath • 4 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

-40

Airbnb Investor Score

-$39,343

Annual Profit

1.5%

Cap Rate

2.0%

Cash on Cash

$24,252

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $314/night at 34% occupancy.Projected nightly rate is $166/night at 40% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$25,059

Avg annual revenue

40%

Avg occupancy rate

$166

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

$10k

$25k

$45k

$65k

$2,469

Profit

Revenue

$24,252

Operating Expenses

$16,833

Operating Income

$7,419

Mortgage & Taxes

$4,950

Profit (Cash Flow)

$2,469

$106,375

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$6,375

Total

$106,375

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.03%

Cap Rate

1.48%

Return on Investment

27.81%

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

$25,032

Deductible property tax

$4,950

Your total deduction

$78,024

Your adjusted annual income

$150,000 - $78,024 = $71,976

Taxes on $71,976 (30%)

$21,593

Your old tax bill

$45,000

Your new tax bill

$21,593

Estimated tax savings

$23,407

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com