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

4 bed • 2 bath • 12 guests • $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}

Percentiles	25%	50%	75%	90%
Revenue	$31,600	$44,474	$71,092	$113,481
Occupancy	47%	57%	70%	79%
Nightly Rate	$176	$203	$266	$377

Seasonality (Profit by Month)

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

Return Metrics

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

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

6.45%

Cap Rate

8.5%

Return on Investment

21.09%

817 Miller Dr Yukon, OK, 73099

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,199/mo

This property is for sale!

Contact Agent

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.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 81% of comparables

Seasonality

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

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$40k

$65k

$90k

$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

Revenue Appreciation

Cash on Cash Return

6.45%

Cap Rate

8.5%

Return on Investment

21.09%

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: -