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 Rental Arbitrage Analysis 1113 W 86th Pl S, Tulsa, OK 74132, USA

3 bed • 2.5 bath • 7 guests • $0

BNB

Calc

Report by:

gbreech1@gmail.com

Annual Revenue

$46,751

Profit (Cash Flow)

-$7,866

Cash on Cash Return

-58.1%

Annual Revenue

$46,751

AirDNA projects $174/night at 61% occupancy ($38,766).

BNB Calc projects a 64% occupancy rate, $200 rate per night.

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


Return Metrics

-58.07% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$7,866-$15,732-$23,599-$31,465-$39,332-$78,664-$235,992
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return-$7,866-$15,732-$23,599-$31,465-$39,332-$78,664-$235,992

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-58.07%

Payback Period Days

0

Return on Investment

-58.07%

property-location

1113 W 86th Pl S Tulsa, Oklahoma, 74132

3 bed • 2.5 bath • 7 guests

Agent

Inquire about this property

Contact Agent

Tulsa

Guide

Zoning

Market

Guide


Laws


Market Data

$46,751

Annual Revenue

Top 101% of comparables

Top 101% of comparables


-$7,866

Profit

Revenue

$46,751

Operating Expenses

$17,478

Operating Income

$29,274

Net Effective Rent

$37,140

Profit (Cash Flow)

-$7,866

$13,545

Cash Investment

Renos & Furnishing

$10,350

Setup Costs

$3,195

Total

$13,545

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-58.07%

Payback Period Days

0