BNBCalc Short Term Rental Investment Analysis 6916 Woodlake Dr, Oklahoma City, OK 73132

6 bed • 4 bath • 18 guests • $300,000

BNB

Calc

Annual Revenue

$66,292

Profit (Cash Flow)

$23,757

Cap Rate

14.7%

Annual Revenue

$66,292

AirDNA projects $557/night at 35% occupancy ($71,204). Airbtics projects $363/night at 50% occupancy ($66,291). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 50% occupancy rate, $363 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,721	$64,502	$94,939	$111,289
Occupancy	38%	46%	61%	64%
Nightly Rate	$270	$352	$387	$554

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
7 bedrooms, Sleeps 16, king bed in Crown Heights	$109,700	$392	61%	7	3	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (35)
Large, Cozy Home near Lake Hefner	$56,001	$235	61%	6	4	2	$85	❌	❌	✅	Y / Y	⭐️ 4.7 (56)
Kramer House-Beautiful and Historic 16 Guest Home	$68,396	$254	61%	7	4	2	$220	✅	❌	✅	Y / Y	⭐️ 4.9 (132)
Contemporary Remodeled 6 Bed 4 Bath Apartment	$42,295	$321	36%	6	4	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (49)
The Plaza VIP Lodge #3	$40,406	$345	32%	6	6	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (28)
Big Group Stay! Hot Tub+Soaking Tub \| Arcade Games	$125,596	$373	92%	6	4	1	$0	❌	✅	❌	Y / Y	⭐️ 4.7 (3)
The Plaza VIP Lodge #2	$89,215	$554	44%	9	9	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
The Nico House - Your OKC home away from home!	$96,847	$563	47%	7	4	2	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (21)
The Plaza VIP Lodge #4	$60,609	$360	46%	6	6	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

28.28% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$23,756	$47,513	$71,270	$95,027	$118,783	$237,567	$712,703
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$332,756	$365,783	$399,088	$432,679	$466,566	$640,742	$1,440,882

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.28%

Cap Rate

14.66%

Return on Investment

42.5%

6916 Woodlake Dr Oklahoma City, OK, 73132

6 bed • 4 bath • 18 guests

Purchase Price

Est. $1,439/mo

This property is for sale!

Contact Agent

Oklahoma City

Guide

Zoning

Market

Guide

Laws

Market Data

165

Airbnb Investor Score

$23,756

Annual Profit

14.7%

Cap Rate

28.3%

Cash on Cash

$66,292

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $557/night at 35% occupancy.Projected nightly rate is $363/night at 50% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$71,607

Avg annual revenue

50%

Avg occupancy rate

$363

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

$25k

$60k

$90k

$125k

$23,757

Profit

Revenue

$66,292

Operating Expenses

$22,298

Operating Income

$43,994

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$23,757

$84,000

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$15,000

Closing Costs

$9,000

Total

$84,000

DSCR Ratio

Strong

2.17

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.28%

Cap Rate

14.66%

Return on Investment

42.5%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$8,034

Your adjusted annual income

$150,000 - $8,034 = $141,966

Taxes on $141,966 (30%)

$42,590

Your old tax bill

$45,000

Your new tax bill

$42,590

Estimated tax savings

$2,410

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

Property Overview

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

Lot size:

Year built:

Size:

Type:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -