Short Term Rental Analysis

94 Ebb Tide Rd

Broken Bow, Oklahoma

6 bed

3 bath

20 guests

$1,100,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $654

AirDna Occupancy: 47%

Avg Daily Rate

Annual Revenue
$112,268

Occupancy Rate

172 Days/Year

47%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$112,268

Operating Expenses

-$17,048

Operating Income

$95,220

Mortgage & Taxes

-$57,324

Profit (Cash Flow)

$37,896

Get a Free Property Analysis

Want to see how much a property would make on Airbnb? All you need is an address to project your short term rental income. Go from a Zillow listing to complete financial analysis in seconds.

Return Metrics

16.14% cash-on-cash return is a great return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

16.14%

Cap Rate

8.65%

Cash Investment Summary

You will need $234,750 in cash to and renovate this property

Down Payment

-$220,000

Furniture & Renovations

-$14,750

Closing Costs

$0