BNBCalc Short Term Rental Rental Arbitrage Analysis 30 Hickory Creek Trl, Broken Bow, OK 74728

6 bed • 7 bath • 16 guests • $0

BNB

Calc

Annual Revenue

$169,707

Profit (Cash Flow)

-$29,631

Cash on Cash Return

-186.9%

Annual Revenue

$169,707

AirDNA projects $1,027/night at 53% occupancy ($198,805). Airbtics projects $968/night at 48% occupancy ($169,706). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 48% occupancy rate, $968 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$80,406	$126,973	$344,283	$426,785
Occupancy	37%	48%	59%	64%
Nightly Rate	$523	$659	$1,541	$1,772

Seasonality (Profit by Month)

Return Metrics

-186.94% 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)	-$29,630	-$59,261	-$88,892	-$118,523	-$148,154	-$296,309	-$888,928
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	-$29,630	-$59,261	-$88,892	-$118,523	-$148,154	-$296,309	-$888,928

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-186.94%

Payback Period Days

Return on Investment

-186.94%

30 Hickory Crk Trl Broken Bow, Oklahoma, 74728-7226

6 bed • 7 bath • 16 guests

Monthly Rent

Inquire about this property

Contact Agent

$13,773

Zestimate

$169,707

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,027/night at 53% occupancy.Projected nightly rate is $968/night at 48% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

-$29,631

Profit

Revenue

$169,707

Operating Expenses

$34,062

Operating Income

$135,645

Net Effective Rent

$165,276

Profit (Cash Flow)

-$29,631

$15,850

Cash Investment

Renos & Furnishing

$15,750

Setup Costs

$100

Total

$15,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-186.94%

Payback Period Days