BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 4361 E 72nd Pl S, Tulsa, OK 74136, USA

3 bed • 2.5 bath • 7 guests • $0

BNB

Calc

Report by:

gbreech1@gmail.com

Annual Revenue

$66,657

Profit (Cash Flow)

$21,392

Cash on Cash Return

170.5%

Annual Revenue

$66,657

AirDNA projects $233/night at 51% occupancy ($43,401).

BNB Calc projects a 73% occupancy rate, $250 rate per night.

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


Return Metrics

170.45% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$21,391$42,783$64,174$85,566$106,958$213,916$641,748
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$21,391$42,783$64,174$85,566$106,958$213,916$641,748

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

170.45%

Payback Period Days

214

Return on Investment

170.45%

property-location

4361 E 72nd Pl S Tulsa, Oklahoma, 74136-6150

3 bed • 2.5 bath • 7 guests

Agent

Inquire about this property

Contact Agent

Tulsa

Guide

Zoning

Market

Guide


Laws


Market Data

$66,657

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$21,392

Profit

Revenue

$66,657

Operating Expenses

$20,065

Operating Income

$46,592

Net Effective Rent

$25,200

Profit (Cash Flow)

$21,392

$12,550

Cash Investment

Renos & Furnishing

$10,350

Setup Costs

$2,200

Total

$12,550

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

170.45%

Payback Period Days

214