BNBCalc Short Term Rental Rental Arbitrage Analysis 2408 W 68th St, Stillwater, OK, 74074

3 bed • 2.5 bath • 9 guests • $0

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$30,604

Profit (Cash Flow)

-$21,375

Cash on Cash Return

-245.0%

Annual Revenue

$30,604

AirDNA projects $208/night at 31% occupancy ($23,550). Airbtics projects $171/night at 49% occupancy ($30,603). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 49% occupancy rate, $171 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,841	$22,636	$40,667	$76,364
Occupancy	40%	43%	54%	74%
Nightly Rate	$113	$132	$195	$273

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cheerful & modern farmhouse	$42,727	$449	26%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Hilltop Stargazing House. OSU casino golf Sunsets!	$20,022	$125	41%	3	1	1	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
Sunset View: Wi-Fi, sleeps 6, peaceful, country	$19,471	$104	48%	3	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (147)
Eclectic Retreat on Gray Street	$21,441	$99	54%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.6 (106)
Still Kings on Duck	$53,071	$258	54%	3	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (25)
🌿Fern Cottage of 1915 near downtown and OSU, Clean	$27,446	$162	43%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (305)
The Jamison House	$16,618	$99	42%	3	4	1	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (180)
Peaceful farmhouse retreat on the edge of town.	$21,426	$148	39%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Pete’s Lounge	$31,540	$110	73%	3	2	1	$65	❌	❌	✅	Y / Y	⭐️ 4.9 (223)
Wisteria Cottage 3BR 2BA sleeps 9	$30,838	$283	29%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (18)
ScissorTail Landing 10 minutes to Stillwater	$18,421	$116	40%	3	1	2	$55	❌	❌	✅	Y / Y	⭐️ 4.9 (55)
Huckleberry's Hangout for OSU/Stillwater events	$22,805	$132	42%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (45)
Cozy home near Oklahoma State Univesrity	$40,939	$139	76%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Hope’s Rest-near Downtown and OSU, Stylish, Clean	$39,411	$228	45%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (244)
Vacation on Virginia	$40,331	$122	84%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (76)

Return Metrics

-244.98% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$21,374	-$42,749	-$64,124	-$85,498	-$106,873	-$213,746	-$641,240
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	-$21,374	-$42,749	-$64,124	-$85,498	-$106,873	-$213,746	-$641,240

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-244.98%

Payback Period Days

Return on Investment

-244.98%

2408 W 68th St Stillwater, Oklahoma, 74074-5931

3 bed • 2.5 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$30,604

Annual Revenue

BNBCalc predicts this property will get $171 per night with 49% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 34% 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.

$29,767

Avg annual revenue

49%

Avg occupancy rate

$171

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

$15k

$30k

$40k

$55k

-$21,375

Profit

Revenue

$30,604

Operating Expenses

$15,978

Operating Income

$14,625

Net Effective Rent

$36,000

Profit (Cash Flow)

-$21,375

$8,725

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$100

Total

$8,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-244.98%

Payback Period Days