BNBCalc.com Investment Analysis Report of 123 S Marshall St, Stillwater, OK, 74074

4 bed • 2 bath • 8 guests • $209,900

BNB

Calc

Return Metrics

32.19% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

32.19%

Cap Rate

19.97%

Return on Investment

41.88%

Annual Revenue

$63,918

AirDNA projects $146/night at 58% occupancy ($30,928). Airbtics projects $397/night at 41% occupancy ($59,450). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$29,005$49,669$90,356$150,097
Occupancy31%41%50%58%
Nightly Rate$248$323$482$694

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Stillwater 4 Bedroom Campus Condo with Pool
$38,783
$234
44%
4481$100✅❌❌N / Y⭐️ 5 (30)Profile

B

The Cowboy Hideaway
$40,399
$315
34%
4481$150✅❌✅N / N⭐️ 4.6 (13)Profile

C

Taggart House - Nice home - 2 mi to Boone Pickens
$43,856
$412
28%
43102$250❌❌❌N / Y⭐️ 5 (22)Profile

D

4 Bedroom/4 Bath Condo- 2 Blocks From Campus
$45,395
$250
48%
4481$150✅❌❌N / Y⭐️ 4.9 (28)Profile

E

Something In The Orange
$45,873
$177
65%
43162$250❌❌❌N / Y⭐️ 5 (19)Profile

Operating Expenses

Monthly Expenses

$1,832

Annual Expenses

$21,989

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,233

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$533

Management & Platform Fees

$160

Platform Fee (i.e. Airbnb)

$160

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,179

Annual Mortgage & Tax

$14,148

Downpayment

Purchase Price

$209,900

Percent Down

20%

Total Downpayment

$41,980

Total Loan Amount

$167,920

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,007

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$173

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$9,962

Deductible property tax

$2,078

Est. Depreciation Value

$120,992

Profit on this property

$41,928

Your total deduction

$91,104

So, your new taxable income is your previous income minus your total deduction ($150,000 - $91,104)

$58,896

Your old tax bill

$45,000

Your new tax bill

$17,669

Estimated tax savings

$27,331

property-location

123 S Marshall St Stillwater, Oklahoma, 74074

4 bed • 2 bath • 8 guests

Purchase Price

Est. $1,007/mo

Agent

Inquire about this property

Contact Agent

$23,600

Zestimate

224

Airbnb Investor Score

$27,780

Annual Profit

20.0%

Cap Rate

32.2%

Cash on Cash

$63,918

Annual Revenue

BNBCalc predicts this property will get $397 per night with 41% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

32.19%

Cap Rate

19.97%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$9,962

Deductible property tax

$2,078

Your total deduction

$8,255

Your adjusted annual income

$150,000 - $8,255 = $141,745

Taxes on $141,745 (30%)

$42,523

Your old tax bill

$45,000

Your new tax bill

$42,523

Estimated tax savings

$2,477

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com