BNBCalc.com Investment Analysis Report of 2024 E Linda Ave, Stillwater, OK, 74075

3 bed • 3 bath • 8 guests • $220,940

BNB

Calc

Return Metrics

53.31% 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

53.31%

Cap Rate

19.48%

Return on Investment

70.9%

Annual Revenue

$65,196

AirDNA projects $206/night at 51% occupancy ($38,372). Airbtics projects $212/night at 45% occupancy ($34,844). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$18,110$27,100$50,630$91,342
Occupancy36%43%53%62%
Nightly Rate$134$166$254$395

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

JJ's House | 5 Stars, Clean with Backyard Fun!
$33,339
$160
55%
3282$125❌❌✅N / Y⭐️ 5 (227)Profile

B

Gribble’s Second Home
$41,774
$257
44%
3262$70❌❌❌N / Y⭐️ 5 (46)Profile

C

Vacation on Virginia
$37,219
$119
82%
3272$100❌❌✅N / Y⭐️ 5 (91)Profile

D

Captain's Crib King Bed/One Mile to OSU
$55,647
$181
84%
3262$0❌❌❌N / Y⭐️ 5 (98)Profile

E

PurdyQ Guest House
$34,240
$151
60%
3262$135❌❌✅N / Y⭐️ 5 (47)Profile

Operating Expenses

Monthly Expenses

$1,846

Annual Expenses

$22,155

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,243

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$543

Management & Platform Fees

$163

Platform Fee (i.e. Airbnb)

$163

Property Manager Fee

$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: -

property-location

2024 E Linda Ave Stillwater, Oklahoma, 74075

3 bed • 3 bath • 8 guests

Purchase Price

Est. $1,060/mo

Agent

Inquire about this property

Contact Agent

$23,600

Zestimate

270

Airbnb Investor Score

$25,868

Annual Profit

19.5%

Cap Rate

53.3%

Cash on Cash

$65,196

Annual Revenue

BNBCalc predicts this property will get $212 per night with 45% 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

53.31%

Cap Rate

19.48%