BNBCalc Short Term Rental Cohost Analysis 5202 West 37th Street, Stillwater, OK

1 bed • 1 bath • 6 guests • $471,900

BNB

Calc

Owner income

$5,883

Per year

This Airbnb could earn an additional

-$10

Per month vs a Long-Term Rental

Annual Revenue range

$4,363 - $29,851

Annual Revenue

$8,404

AirDNA projects $28/night at 57% occupancy ($5,829). Airbtics projects $49/night at 50% occupancy ($8,948). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 59% occupancy rate, $39 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$3,495	$4,363	$7,432	$29,851
Occupancy	45%	51%	59%	70%
Nightly Rate	$19	$21	$32	$114

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hidden Oasis	$13,218	$39	87%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 5 (96)
117 OSU King Bed Hotel Room Wi-Fi Hot Tub	$6,586	$30	55%	1	1	1	$25	❌	✅	✅	N / Y	⭐️ 4.5 (21)
103 OSU King Bed Hotel Room Hot Tub	$4,556	$20	54%	1	1	1	$24	❌	✅	✅	N / Y	⭐️ 4.5 (46)
131 OSU 2 Queen Beds Hotel Room Sateen Sheets Wifi	$4,777	$21	56%	1	1	1	$24	❌	❌	✅	N / Y	⭐️ 4.5 (41)
129 OSU 2 Queen Beds Hotel Room Wi-Fi Hot Tub	$4,220	$17	59%	1	1	1	$24	❌	✅	✅	N / Y	⭐️ 4.5 (13)
135 OSU 2 Queen Beds Hotel Room Wi-Fi Hot Tub	$4,135	$21	48%	1	1	1	$24	❌	✅	✅	N / Y	⭐️ 4.5 (24)
Quiet country space 10min-OSU	$25,308	$111	61%	1	1	2	$30	❌	❌	✅	Y / Y	⭐️ 5 (33)
109 OSU King Hotel Room Wi-Fi Hot Tub	$7,599	$33	59%	1	1	1	$24	❌	✅	✅	N / Y	⭐️ 5 (17)
112 OSU King Bed Hotel Room	$101,462	$378	73%	1	1	1	$25	❌	❌	✅	N / Y	⭐️ 5 (4)
239 OSU King Beds Hotel Room	$6,381	$32	50%	1	1	1	$24	❌	❌	✅	N / Y	⭐️ 2.5 (3)
128 OSU 2 Queen Beds Hotel Room Hot Tub	$6,573	$22	70%	1	1	1	$24	❌	✅	✅	N / Y	⭐️ 4.5 (20)
217 OSU King Bed Hotel Room Hot Tub	$5,022	$19	54%	1	1	1	$24	❌	✅	✅	N / Y	⭐️ 4.5 (12)
212 OSU 2 Queens Hotel Sateen Sheets Wi-Fi Hot Tub	$7,867	$27	66%	1	1	1	$24	❌	✅	✅	N / Y	⭐️ 0 (2)
223 OSU King Bed Hotel Room	$6,588	$38	36%	1	1	1	$24	❌	❌	✅	N / Y	⭐️ 5 (36)
211 OSU 2 Queen Beds Hotel Room Hot Tub	$5,734	$18	63%	1	1	1	$24	❌	✅	✅	N / Y	⭐️ 4 (7)
110 OSU 1 King Bed Hotel	$3,841	$17	49%	1	1	1	$24	❌	❌	✅	N / Y	⭐️ 3.5 (7)
133 OSU 2 Queen Beds Hotel	$4,933	$20	49%	1	1	1	$24	❌	❌	✅	N / Y	⭐️ 4 (9)
240 OSU 2 Queen Beds Hotel Room Hot Tub	$4,613	$18	46%	1	1	1	$24	❌	✅	✅	N / Y	⭐️ 5 (13)
232 OSU 2 Queen Beds Hotel Room Wi-Fi Hot Tub	$5,200	$21	45%	1	1	1	$24	❌	✅	✅	N / Y	⭐️ 0 (2)
236 OSU King Bed Hotel Room	$6,981	$33	45%	1	1	1	$24	❌	❌	✅	N / Y	⭐️ 4.5 (9)
225 OSU King Bed Hotel Room Wi-Fi Hot Tub	$5,642	$28	45%	1	1	1	$24	❌	✅	✅	N / Y	⭐️ 4.5 (17)
124 OSU 2 Queen Beds Hotel Room Hot Tub	$6,486	$24	54%	1	1	1	$24	❌	✅	✅	N / Y	⭐️ 4.5 (36)
132 OSU 2 Queen Beds Hotel Room Wi-Fi Hot Tub	$6,242	$19	67%	1	1	1	$24	❌	✅	✅	N / Y	⭐️ 4.5 (18)
222 OSU 2 Queen Beds Hotel Room Hot Tub	$5,384	$23	48%	1	1	1	$24	❌	✅	✅	N / Y	⭐️ 4.5 (21)
136 OSU 2 Queen Beds Hotel Room Wi-Fi Hot Tub	$5,971	$21	54%	1	1	1	$24	❌	✅	✅	N / Y	⭐️ 4.6 (27)
111 OSU King Bed Hotel Room Wi-Fi Hot Tub	$7,238	$16	79%	1	1	1	$24	❌	✅	✅	N / Y	⭐️ 5 (20)
206 OSU King Bed Hotel Room Sateen Sheets	$4,544	$19	46%	1	1	1	$24	❌	✅	✅	N / Y	⭐️ 4.5 (25)
107 OSU 2 Queen Beds Hotel Room Hot Tub	$4,913	$20	52%	1	1	1	$24	❌	✅	✅	N / Y	⭐️ 5 (10)
208 OSU 2 Queen Beds Hotel Room Hot Tub	$4,042	$17	37%	1	1	1	$24	❌	✅	✅	N / Y	⭐️ 4.5 (8)
114 OSU King Bed Hotel Room Hot Tub	$4,774	$20	49%	1	1	1	$24	❌	✅	✅	N / Y	⭐️ 5 (4)
213 OSU 2 Queen Beds Hotel Room Hot Tub	$6,133	$19	70%	1	1	1	$24	❌	✅	✅	N / Y	⭐️ 4.5 (7)
127 OSU 2 Queen Bed Hotel Room	$9,816	$39	61%	1	1	1	$24	❌	❌	✅	N / Y	⭐️ 4.5 (11)
121 OSU King Bed Hotel Room Wi-Fi Hot Tub	$5,413	$24	38%	1	1	1	$24	❌	✅	✅	N / Y	⭐️ 4.5 (25)
228 OSU 2 Queen Beds Hotel Room Hot Tub	$4,056	$17	41%	1	1	1	$24	❌	❌	✅	N / Y	⭐️ 4.5 (19)
205 OSU 2 Queen Beds Hotel	$6,971	$22	57%	1	1	1	$24	❌	❌	✅	N / Y	⭐️ 4.5 (9)

5202 W 37th St Stillwater, Oklahoma, 74074

1 bed • 1 bath • 6 guests

Inquire about this property

Contact Agent

$8,404

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is $28/night at 57% occupancy.Projected nightly rate is $49/night at 50% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 16% of comparables

Seasonality

40 Airbnb Comparables

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

$9,284

Avg annual revenue

50%

Avg occupancy rate

$49

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

$0k

$35k

$65k

$100k

$1,681

Profit

Revenue

$8,404

Cleaning

$2,640

Cohost commission

$1,681

Owner payout

$5,883

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

10 sqft

Year built:

1972

Size:

2,749 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 10 sqft

Building area: 2,749 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: No

Cooling: Central

View: -

Parking: Garage - Attached

Amenities: Dishwasher, Garbage disposal, Microwave, Range / Oven

Price per square foot: $171

Lot Info

Zoning: -

Land Use: -

Parcel Number: 19N02E311000000000006

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $337,208

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $471,900

Schools

Elementary School: Westwood Elementary School with 8/10 star rating