BNBCalc Short Term Rental Rental Arbitrage Analysis 4361 E 72nd Pl S, Tulsa, OK 74136, USA

3 bed • 2.5 bath • 7 guests • $0

BNB

Calc

Report by:

gbreech1@gmail.com

Annual Revenue

$66,657

Profit (Cash Flow)

$21,392

Cash on Cash Return

170.5%

Annual Revenue

$66,657

AirDNA projects $233/night at 51% occupancy ($43,401).

BNB Calc projects a 73% occupancy rate, $250 rate per night.

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

Return Metrics

170.45% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$21,391	$42,783	$64,174	$85,566	$106,958	$213,916	$641,748
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	$21,391	$42,783	$64,174	$85,566	$106,958	$213,916	$641,748

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

170.45%

Payback Period Days

214

Return on Investment

170.45%

4361 E 72nd Pl S Tulsa, Oklahoma, 74136-6150

3 bed • 2.5 bath • 7 guests

Monthly Rent

Inquire about this property

Contact Agent

Tulsa

Guide

Zoning

Market

Guide

Laws

Market Data

$66,657

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,392

Profit

Revenue

$66,657

Operating Expenses

$20,065

Operating Income

$46,592

Net Effective Rent

$25,200

Profit (Cash Flow)

$21,392

$12,550

Cash Investment

Renos & Furnishing

$10,350

Setup Costs

$2,200

Total

$12,550

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

170.45%

Payback Period Days

214