BNBCalc Short Term Rental Rental Arbitrage Analysis 5528 E 98th St, Tulsa, OK 74137, USA

3 bed • 2 bath • 7 guests • $0

BNB

Calc

Annual Revenue

$55,608

Profit (Cash Flow)

$12,979

Cash on Cash Return

106.4%

Annual Revenue

$55,608

AirDNA projects $203/night at 64% occupancy ($47,452).

BNB Calc projects a 75% occupancy rate, $203 rate per night.

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

Return Metrics

106.38% 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)	$12,979	$25,958	$38,937	$51,917	$64,896	$129,793	$389,379
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	$12,979	$25,958	$38,937	$51,917	$64,896	$129,793	$389,379

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

106.38%

Payback Period Days

343

Return on Investment

106.38%

5528 E 98th St Tulsa, Oklahoma, 74137-4922

3 bed • 2 bath • 7 guests

Monthly Rent

Inquire about this property

Contact Agent

Tulsa

Guide

Zoning

Market

Guide

Laws

Market Data

$55,608

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,979

Profit

Revenue

$55,608

Operating Expenses

$18,629

Operating Income

$36,979

Net Effective Rent

$24,000

Profit (Cash Flow)

$12,979

$12,200

Cash Investment

Renos & Furnishing

$10,100

Setup Costs

$2,100

Total

$12,200

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

106.38%

Payback Period Days

343