BNBCalc Short Term Rental Investment Analysis 710 E Mansur Ave, Guthrie, OK 73044

3 bed • 2 bath • 9 guests • $299,900

BNB

Calc

Annual Revenue

$24,778

Profit (Cash Flow)

-$12,353

Cap Rate

2.6%

Annual Revenue

$24,778

AirDNA projects $112/night at 50% occupancy ($20,453). Airbtics projects $106/night at 64% occupancy ($24,778). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 64% occupancy rate, $106 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,231	$21,193	$42,400	$57,182
Occupancy	56%	60%	75%	83%
Nightly Rate	$80	$103	$109	$152

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pink Cozy Cottage of Guthrie	$18,688	$111	46%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (39)
Landrun Cottage BOOK NOW! Fall 2023*	$49,033	$150	83%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (53)
The Inn - Temple view w/ Jacuzzi	$21,280	$102	57%	3	3	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (23)
The Happy Home // WIFI // SLEEPS 8	$21,107	$79	73%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
Totally remodeled historic home! Beds for up to 8	$22,501	$106	58%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
Pretty in Pink. Wi-fi. Sleeps 6.	$14,795	$86	47%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Providence House…a historic, charming Bungalow.	$56,754	$170	90%	3	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (38)
Pristine Historical West Side Retreat	$15,987	$78	56%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
The Green Eye Sally / WI-FI / Dogs Welcome / CLEAN	$20,862	$75	76%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Red Bricks & Blue Skies (POOL & SPA)	$61,040	$104	63%	3	2	2	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (170)

Return Metrics

-15.94% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$12,353	-$24,706	-$37,059	-$49,413	-$61,766	-$123,533	-$370,599
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$239,920	$239,920	$239,920	$239,920	$239,920	$239,920	$239,920
Down Payment	$59,980	$59,980	$59,980	$59,980	$59,980	$59,980	$59,980
Property Appreciation	$8,997	$18,263	$27,808	$37,640	$47,766	$103,140	$428,036
Total Return	$296,543	$293,457	$290,648	$288,126	$285,899	$279,507	$357,336

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-15.94%

Cap Rate

2.62%

Return on Investment

-0.52%

710 E Mansur Ave Guthrie, OK, 73044

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,438/mo

This property is for sale!

Contact Agent

-62

Airbnb Investor Score

-$12,353

Annual Profit

2.6%

Cap Rate

-15.9%

Cash on Cash

$24,778

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $112/night at 50% occupancy.Projected nightly rate is $106/night at 64% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$30,204

Avg annual revenue

64%

Avg occupancy rate

$106

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

$15k

$30k

$45k

$60k

-$12,353

Profit

Revenue

$24,778

Operating Expenses

$16,901

Operating Income

$7,877

Mortgage & Taxes

$20,230

Profit (Cash Flow)

-$12,353

$77,477

Cash Investment

Down Payment

$59,980

Renos & Furnishing

$8,500

Closing Costs

$8,997

Total

$77,477

DSCR Ratio

Weak

0.39

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-15.94%

Cap Rate

2.62%

Return on Investment

-0.52%

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

$14,234

Deductible property tax

$2,969

Your total deduction

$43,237

Your adjusted annual income

$150,000 - $43,237 = $106,763

Taxes on $106,763 (30%)

$32,029

Your old tax bill

$45,000

Your new tax bill

$32,029

Estimated tax savings

$12,971

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -