BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 817 Miller Dr, Yukon, OK 73099

4 bed โ€ข 2 bath โ€ข 12 guests โ€ข $249,900

BNB

Calc

Annual Revenue

$40,140

Profit (Cash Flow)

$4,385

Cap Rate

8.5%

Annual Revenue

$40,140

AirDNA projects $157/night at 70% occupancy ($40,140). Airbtics projects $236/night at 59% occupancy ($50,856). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, $157 rate per night.

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

Percentiles25%50%75%90%
Revenue$31,600$44,474$71,092$113,481
Occupancy47%57%70%79%
Nightly Rate$176$203$266$377

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Luxury Estate Home at Lake Overholser off Rt. 66
$73,971
$476
42%
463$200โœ…โŒโŒY / Yโญ๏ธ 4.8 (42)
Instaworthy Cozy House - near Lake Hefner, OKC
$43,816
$270
41%
431$150โœ…โŒโŒY / Yโญ๏ธ 5 (75)
Huge OKC Cabin Home w/ Gameroom, 3 Living Rm & Gym
$52,643
$185
68%
431$150โŒโŒโŒY / Yโญ๏ธ 4.9 (147)
Family Retreat w/pool&pool table
$64,782
$295
60%
432$0โœ…โŒโŒY / Yโญ๏ธ 4.8 (44)
Charming Mediterranean-inspired Home in NW OKC
$62,787
$373
45%
442$150โœ…โŒโŒY / Yโญ๏ธ 5 (33)
**Rustic Modern 4 Bed/ 3 Full Bath/ 2 Living Rms**
$46,563
$219
57%
433$125โŒโŒโŒY / Yโญ๏ธ 4.9 (40)
Close to Fairgrounds, Plaza, Downtown +โšก๏ธfast WiFi
$29,750
$100
75%
431$50โŒโŒโœ…Y / Yโญ๏ธ 4.8 (287)
Cottage Chic- Less than 5 mins to Plaza District
$33,930
$149
59%
431$125โŒโŒโœ…Y / Yโญ๏ธ 4.7 (57)
A Tasteful Historic 4 Bedroom Home
$36,917
$194
49%
443$125โŒโŒโŒY / Yโญ๏ธ 4.8 (50)
**BEST LOCATION IN HEART OF OKC**
$42,017
$205
55%
433$125โŒโŒโŒY / Yโญ๏ธ 4.9 (102)
3 min to PASEO | HOT TUB | KING BED | POOL TABLE
$74,225
$312
65%
431$0โœ…โŒโœ…Y / Yโญ๏ธ 4.8 (63)
Comfy Colonial - up to 15 ppl, 5 mins to Plaza Dis
$44,589
$201
57%
442$155โŒโŒโœ…Y / Yโญ๏ธ 4.8 (70)
Charming home near Fairgrounds & DownTown sleeps 9
$66,843
$245
72%
432$189โŒโŒโœ…Y / Yโญ๏ธ 4.7 (28)
Modern Vibes, Historic Soul- Retreat in the Plaza
$49,710
$194
67%
442$125โŒโŒโœ…Y / Yโญ๏ธ 4.8 (137)
Blissful Staycation @ Mckinley
$47,334
$242
52%
432$150โŒโŒโœ…Y / Yโญ๏ธ 4 (21)
Lake Hefner | Spacious King Bed | Foosball & Games
$39,620
$170
60%
431$150โŒโŒโŒY / Yโญ๏ธ 5 (50)
Just Like Home#2 in NW OKC for Groups & Families
$47,894
$265
48%
433$175โŒโŒโŒY / Yโญ๏ธ 4.6 (21)
Luxurious Staycation - Game Room/ Huge Patio
$50,170
$393
33%
432$225โŒโŒโŒY / Yโญ๏ธ 4.8 (59)
Blissful Staycation- 1 of OKC Favorite Oasis
$65,810
$388
45%
442$250โœ…โŒโŒY / Yโญ๏ธ 5 (63)
Family Friendly Retreat by Fairgrounds | Sleeps 8
$72,602
$196
94%
435$126โŒโŒโŒY / Yโญ๏ธ 5 (19)
Entire Lincoln Lodgeโ€“by OU Med, Bricktown, Arena
$53,643
$177
72%
431$250โŒโŒโœ…Y / Yโญ๏ธ 4.9 (90)
Spacious Mid-Mod Home-Fantastic Central Location
$29,756
$142
49%
431$165โŒโŒโŒY / Yโญ๏ธ 4.9 (84)
The Southside Estate
$85,757
$526
44%
432$350โœ…โŒโœ…Y / Yโญ๏ธ 4.9 (28)
The "Comfort Gathering"
$34,011
$148
57%
431$95โŒโŒโŒY / Yโญ๏ธ 4.9 (405)
The "Delightful Gathering"
$30,712
$129
57%
431$95โŒโŒโŒY / Yโญ๏ธ 4.9 (100)
Comfy Furniture | Large Rooms | 15mins to Downtown
$42,981
$129
81%
431$225โŒโŒโœ…Y / Yโญ๏ธ 4.9 (68)
Deer Run Home 3 Bedroom with office, spa and pool
$69,141
$208
86%
421$165โœ…โœ…โŒY / Yโญ๏ธ 4.8 (98)
Unpack and Unwind
$53,431
$181
79%
4330$179โŒโŒโœ…Y / Yโญ๏ธ 4.8 (7)
6 min to Airport | HOT TUB | POOL TABLE | Arcade
$88,411
$366
66%
431$0โœ…โœ…โœ…Y / Yโญ๏ธ 4.9 (51)
Casa Mahogany - East Bricktown's Contemporary Gem.
$72,908
$246
79%
432$135โŒโœ…โŒY / Yโญ๏ธ 4.8 (62)
4 Bedroom Mansion -Acres Of Land
$32,319
$200
41%
431$90โŒโœ…โœ…Y / Yโญ๏ธ 4.8 (8)
Modern Oasis: 4BR Home in the Heart of OKC
$42,504
$237
49%
431$0โŒโŒโŒY / Yโญ๏ธ 4.5 (14)
Fine Urban Living OKC - Close to Downtown
$44,555
$250
47%
432$160โŒโŒโŒY / Yโญ๏ธ 4.8 (78)
Quiet 4 Bed Home With HOA Park
$42,160
$193
56%
432$125โŒโŒโœ…Y / Yโญ๏ธ 4.8 (39)
Spacious OKC Suburban Charm
$53,875
$175
82%
423$75โŒโŒโŒY / Yโญ๏ธ 5 (107)
Just Like Home #1 in NW OKC for Groups. Pool Table
$64,105
$376
46%
433$120โŒโŒโŒY / Yโญ๏ธ 4.7 (29)
New Home-Plaza District Oasis
$35,690
$119
74%
431$200โŒโŒโŒY / Yโญ๏ธ 4.9 (15)
The Patsy on Klein-Plaza District
$47,189
$191
62%
431$160โŒโŒโŒY / Yโญ๏ธ 5 (56)
Bethany Staycation Close to Lake
$19,784
$146
33%
423$150โŒโŒโŒY / Yโญ๏ธ 4.8 (9)
"Live Like a Local, Stay Like a Guest"
$64,893
$246
70%
432$250โŒโŒโŒY / Yโญ๏ธ 4.8 (84)

Return Metrics

6.45% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$4,384$8,769$13,153$17,538$21,923$43,846$131,538
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$199,920$199,920$199,920$199,920$199,920$199,920$199,920
Down Payment$49,980$49,980$49,980$49,980$49,980$49,980$49,980
Property Appreciation$7,497$15,218$23,172$31,364$39,802$85,944$356,672
Total Return$261,781$273,888$286,226$298,803$311,625$379,690$738,111

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

6.45%

Cap Rate

8.5%

Return on Investment

21.09%

property-location

817 Miller Dr Yukon, OK, 73099

4 bed โ€ข 2 bath โ€ข 12 guests

Est. $1,199/mo

Agent

This property is for sale!

Contact Agent

51

Airbnb Investor Score

$4,384

Annual Profit

8.5%

Cap Rate

6.5%

Cash on Cash

$40,140

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $157/night at 70% occupancy.Projected nightly rate is $236/night at 59% occupancy.

Top 26% of comparables

Top 81% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$51,344

Avg annual revenue

59%

Avg occupancy rate

$236

Avg nightly rate


๐ŸŠโ€โ™‚๏ธ Pool
๐Ÿ› Hot tub
๐Ÿถ Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$40k

$65k

$90k

Sign up to see the data on 40 all comparables

$4,385

Profit

Revenue

$40,140

Operating Expenses

$18,898

Operating Income

$21,242

Mortgage & Taxes

$16,857

Profit (Cash Flow)

$4,385

$67,977

Cash Investment

Down Payment

$49,980

Renos & Furnishing

$10,500

Closing Costs

$7,497

Total

$67,977

DSCR Ratio

Strong

1.26

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

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.45%

Cap Rate

8.5%

Profit (Cummulative)

$4,385

$199,920

$10,500

$7,497

$0

Total Gain

$14,337

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

$11,861

Deductible property tax

$2,474

Your total deduction

$21,822

Your adjusted annual income

$150,000 - $21,822 = $128,178


Taxes on $128,178 (30%)

$38,454

Your old tax bill

$45,000

Your new tax bill

$38,454


Estimated tax savings

$6,546

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: -