69 Eagle Mountain Trail E Broken Bow, OK
4 bed • 4 bath • 12 guests
Purchase Price
Est. $NaN/mo
$74,956
Annual Revenue
Median of 25 comps selected by Mark, creator of this analysis.
- Avg Daily Rate
- $623
- Occupancy
- 33%
$30k
$75k
$115k
$160k
$159,776 | $83,879 | $916 | 47.8% | 4 | 16 | 38 | 9 | 4 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (37) | Profile | |
$136,421 | $115,330 | $1,000 | 37.4% | 4 | 16 | 30 | 9 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.93 (41) | Profile | |
$121,618 | $101,980 | $1,046 | 31.9% | 4 | 16 | 36 | 4 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (13) | — | |
$114,263 | $98,784 | $1,010 | 31% | 4 | 16 | 38 | 11 | 3 | $250 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (80) | Profile | |
$100,425 | $83,309 | $625 | 44% | 4 | 14 | 34 | 11 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.8 (80) | Profile |
Seasonality
Break-even
$7,467/mo
Avg profit / month
-$1,832/mo
Best profit month
Jul $2,844
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.24%
Cap Rate
4.27%