BNBCalc Short Term Rental Investment Analysis 7205 Kingsridge Rd, Oklahoma City, OK 73132

4 bed • 4 bath • 12 guests • $300,000

BNB

Calc

Annual Revenue

$51,934

Profit (Cash Flow)

$11,266

Cap Rate

10.5%

Annual Revenue

$51,934

AirDNA projects $376/night at 62% occupancy ($85,145). Airbtics projects $241/night at 59% occupancy ($51,934). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 59% occupancy rate, $241 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,201	$52,529	$77,700	$105,342
Occupancy	49%	60%	70%	73%
Nightly Rate	$179	$226	$287	$373

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lakefront Infinity POOL \| HOT TUB \| Monthly Avail	$147,772	$475	85%	4	3	1	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (104)
Instaworthy Cozy House - near Lake Hefner, OKC	$43,366	$263	41%	4	3	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (75)
Luxurious Staycation - Game Room/ Huge Patio	$52,909	$390	35%	4	3	2	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Family Retreat w/pool&pool table	$63,703	$295	59%	4	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (44)
Huge OKC Cabin Home w/ Gameroom, 3 Living Rm & Gym	$82,398	$290	70%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (147)
4 bed, 2 bath. Fully renovated in 2022!	$61,279	$232	68%	4	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (101)
Blissful Staycation- 1 of OKC Favorite Oasis	$68,656	$390	46%	4	4	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (63)
Charming Mediterranean-inspired Home in NW OKC	$56,721	$352	43%	4	4	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (33)
This home has it all!	$26,265	$168	38%	4	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (36)
Point of Blue/ Hottub- Pool Table	$44,761	$221	52%	4	2	1	$150	✅	✅	❌	Y / Y	⭐️ 4.7 (83)
Close to Fairgrounds, Plaza, Downtown +⚡️fast WiFi	$36,994	$129	72%	4	3	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (287)
Central Western Inspired Bungalow -Hot Tub	$54,553	$185	73%	4	3	1	$125	❌	✅	❌	Y / Y	⭐️ 4.8 (118)
Spacious Bungalow near Plaza District	$37,723	$153	61%	4	2	1	$99	❌	❌	❌	Y / Y	⭐️ 4.7 (143)
A Tasteful Historic 4 Bedroom Home	$32,370	$187	44%	4	4	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Windsor Hill Cottage - Charming Updated OKC Home	$22,728	$115	54%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Central OKC \| 4 Bedroom \| Game Room \| Dog Friendly	$57,554	$233	65%	4	4	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (60)
Oklahoma City Home w/ Yard - 5 Mi to Downtown!	$27,565	$156	46%	4	2	3	$258	❌	❌	❌	Y / Y	⭐️ 3.6 (17)
Rustic Modern 4 Bed/ 3 Full Bath/ 2 Living Rms	$47,925	$218	58%	4	3	3	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (40)
Comfy Colonial - up to 15 ppl, 5 mins to Plaza Dis	$75,746	$337	58%	4	4	2	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (70)
Game room/ kids play room/4bdr/7mins dnwtownokc	$33,130	$124	73%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (201)
Spacious Luxe Estate 2 homes minutes to Plaza/OCU	$76,619	$286	68%	4	3	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (45)
Weekend on Western, Luxury Historic 4 Square!	$32,829	$151	55%	4	3	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (129)
Deer Run Home 3 Bedroom with office, spa and pool	$88,580	$258	87%	4	2	1	$165	✅	✅	❌	Y / Y	⭐️ 4.8 (98)
Modern & Cozy 4 Bed/2.5Bath Close to Midtown&Plaza	$45,708	$195	61%	4	3	3	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (50)
Charming home near Fairgrounds & DownTown sleeps 9	$52,199	$182	72%	4	3	2	$189	❌	❌	✅	Y / Y	⭐️ 4.7 (28)
The Heart of OKC w/ Fire Pit, King Bed, BBQ	$75,448	$268	71%	4	3	1	$146	❌	❌	❌	Y / Y	⭐️ 5 (125)
Luxury Estate Home at Lake Overholser off Rt. 66	$71,000	$475	40%	4	6	3	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (42)
Paradise on Pennsylvania Ave.	$76,975	$372	51%	4	4	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (68)
Family Friendly Retreat by Fairgrounds \| Sleeps 8	$87,796	$233	96%	4	3	5	$126	❌	❌	❌	Y / Y	⭐️ 5 (19)
Lake Hefner \| Spacious King Bed \| Foosball & Games	$43,610	$181	62%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (50)
Amazing pool \| Hot tub \| Private chef \| Pingpong	$67,894	$246	71%	4	2	1	$120	✅	✅	✅	Y / Y	⭐️ 4.9 (72)
Plaza Retreat - Brand New Home, FirePit, Fast WiFi	$41,434	$146	67%	4	2	1	$183	❌	❌	❌	Y / Y	⭐️ 5 (43)
Just Like Home#2 in NW OKC for Groups & Families	$45,194	$265	45%	4	3	3	$175	❌	❌	❌	Y / Y	⭐️ 4.6 (21)
Bethany Staycation Close to Lake	$19,482	$154	31%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
3 min to PASEO \| HOT TUB \| KING BED \| POOL TABLE	$71,743	$297	66%	4	3	1	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (63)
Modern OKC Retreat: Half Mile to Plaza District!	$63,014	$281	58%	4	2	3	$258	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
Cottage Chic- Less than 5 mins to Plaza District	$42,596	$190	58%	4	3	1	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (57)
Modern Vibes, Historic Soul- Retreat in the Plaza	$50,494	$202	64%	4	4	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (137)
BEST LOCATION IN HEART OF OKC	$46,416	$205	60%	4	3	3	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (102)
Spacious 3bd/2bth Home near Route 66 - New Build	$50,029	$176	74%	4	2	3	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (41)

Return Metrics

14.08% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,265	$22,531	$33,796	$45,062	$56,327	$112,655	$337,966
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	$320,265	$340,801	$361,614	$382,714	$404,110	$515,830	$1,066,145

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.08%

Cap Rate

10.5%

Return on Investment

29.01%

7205 Kingsridge Rd Oklahoma City, OK, 73132

4 bed • 4 bath • 12 guests

Purchase Price

Est. $1,439/mo

This property is for sale!

Contact Agent

Oklahoma City

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$11,265

Annual Profit

10.5%

Cap Rate

14.1%

Cash on Cash

$51,934

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $376/night at 62% occupancy.Projected nightly rate is $241/night at 59% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$55,579

Avg annual revenue

59%

Avg occupancy rate

$241

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

$20k

$60k

$105k

$150k

$11,266

Profit

Revenue

$51,934

Operating Expenses

$20,431

Operating Income

$31,503

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$11,266

$80,000

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$11,000

Closing Costs

$9,000

Total

$80,000

DSCR Ratio

Strong

1.56

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.08%

Cap Rate

10.5%

Return on Investment

29.01%

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

$19,973

Your adjusted annual income

$150,000 - $19,973 = $130,027

Taxes on $130,027 (30%)

$39,008

Your old tax bill

$45,000

Your new tax bill

$39,008

Estimated tax savings

$5,992

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: -