BNBCalc Short Term Rental Investment Analysis 7854 S 69th East Ave, Tulsa, OK 74133

4 bed • 2 bath • 12 guests • $379,000

BNB

Calc

Annual Revenue

$73,699

Profit (Cash Flow)

$24,872

Cap Rate

13.3%

Annual Revenue

$73,699

AirDNA projects $199/night at 58% occupancy ($42,156). Airbtics projects $354/night at 57% occupancy ($73,698). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 57% occupancy rate, $354 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,669	$63,147	$105,500	$164,560
Occupancy	52%	58%	66%	70%
Nightly Rate	$224	$284	$419	$617

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Entire House in Quiet South Tulsa	$19,072	$91	51%	4	2	2	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (230)
Urban Lodge w/ Large Pool, Jacuzzi Hot Tub, & Deck	$91,696	$454	53%	4	4	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (36)
South Tulsa / ORU/St.Francis/Mabee Center/	$61,258	$284	56%	4	4	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (31)
The Peaceful Place, at ORU	$68,774	$286	63%	4	4	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (144)
Comfortable 4 bedroom home in South Tulsa	$40,128	$260	40%	4	3	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (28)
"The Big Cozy"- WiFi, Hot tub, Grill, Sleeps 8	$31,465	$119	66%	4	3	2	$115	❌	✅	❌	Y / Y	⭐️ 4.8 (173)
NEW: L'Orangerie: Southern Hills Elegance	$60,292	$289	57%	4	4	3	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (22)
Immaculate 'Woodland View' Retreat w/ Hot Tub	$103,200	$453	58%	4	3	2	$227	❌	✅	✅	Y / Y	⭐️ 4.5 (19)
Pool • Patio • Grill • 2 Living Areas • Washer	$72,088	$275	67%	4	3	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (32)
The Oasis-South Tulsa Hidden Gem	$116,222	$386	80%	4	3	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (77)
Pete's place + complimentary ride to/from concerts	$34,318	$229	39%	4	3	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (49)
Stunning 4 Bd 2.5 Bth w/ Backyard Oasis	$166,107	$726	60%	4	3	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (7)
Hilltop House in South Tulsa	$41,408	$151	72%	4	3	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (40)
The Farm: Spacious Home in Central Location	$57,933	$220	69%	4	2	4	$200	❌	❌	✅	Y / N	⭐️ 5 (4)

Return Metrics

25.46% 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)	$24,871	$49,743	$74,615	$99,487	$124,359	$248,719	$746,157
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$303,200	$303,200	$303,200	$303,200	$303,200	$303,200	$303,200
Down Payment	$75,800	$75,800	$75,800	$75,800	$75,800	$75,800	$75,800
Property Appreciation	$11,370	$23,081	$35,143	$47,567	$60,364	$130,344	$540,932
Total Return	$415,241	$451,824	$488,759	$526,055	$563,724	$758,063	$1,666,090

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.46%

Cap Rate

13.3%

Return on Investment

40.91%

7854 S 69th East Ave Tulsa, OK, 74133

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,818/mo

This property is for sale!

Contact Agent

Tulsa

Guide

Zoning

Market

Guide

Laws

Market Data

145

Airbnb Investor Score

$24,871

Annual Profit

13.3%

Cap Rate

25.5%

Cash on Cash

$73,699

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $199/night at 58% occupancy.Projected nightly rate is $354/night at 57% occupancy.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

15 Airbnb Comparables

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

$72,771

Avg annual revenue

57%

Avg occupancy rate

$354

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

$65k

$115k

$165k

$24,872

Profit

Revenue

$73,699

Operating Expenses

$23,261

Operating Income

$50,438

Mortgage & Taxes

$25,566

Profit (Cash Flow)

$24,872

$97,670

Cash Investment

Down Payment

$75,800

Renos & Furnishing

$10,500

Closing Costs

$11,370

Total

$97,670

DSCR Ratio

Strong

1.97

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.46%

Cap Rate

13.3%

Return on Investment

40.91%

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

$17,988

Deductible property tax

$3,752

Your total deduction

$14,124

Your adjusted annual income

$150,000 - $14,124 = $135,876

Taxes on $135,876 (30%)

$40,763

Your old tax bill

$45,000

Your new tax bill

$40,763

Estimated tax savings

$4,237

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: Yes

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: -