BNBCalc.com Rental Arbitrage Analysis Report of 317 W Iola St, Broken Arrow, OK 74012, USA

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Return Metrics

138.68% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

138.68%

Payback Period Days

263

Return on Investment

138.68%

Annual Revenue

$42,460

AirDNA projects $158/night at 59% occupancy ($34,048).

User selected values for this report: 75% occupancy rate, $155 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,410

Annual Expenses

$16,920

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$914

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$354

Management & Platform Fees

$106

Platform Fee (i.e. Airbnb)

$106

Property Manager Fee

$0

property-location

317 W Iola St Broken Arrow, Oklahoma, 74012-2543

2 bed • 1 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$42,460

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

138.68%

Payback Period Days

263