BNBCalc.com Investment Analysis Report of 2052 E 12th Pl, Tulsa, OK, 74104

3 bed • 2 bath • 9 guests • $200,000

BNB

Calc

Return Metrics

6.63% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

6.63%

Cap Rate

10.13%

Return on Investment

28.38%

Annual Revenue

$32,686

AirDNA projects $157/night at 57% occupancy ($32,685). Airbtics projects $132/night at 65% occupancy ($31,337). Airbtics predicts this property will perform in the 44% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$22,640$34,252$43,349$55,495
Occupancy54%68%75%81%
Nightly Rate$110$132$151$178

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

BriMar on Route 66
$26,946
$98
71%
3161$40❌❌✅N / Y⭐️ 4.8 (138)Profile

B

Relaxing Gingerbread House -TU/Expo Sq/ Route 66
$34,002
$129
69%
3161$89❌❌❌N / Y⭐️ 5 (103)Profile

C

Modern loft - Cherry Street ONE
$29,937
$140
55%
3382$135❌❌❌N / Y⭐️ 4.8 (343)Profile

D

Modern Loft - Cherry Street TWO
$20,328
$131
39%
3372$135❌❌❌N / Y⭐️ 4.8 (77)Profile

E

Welcome to 5th place
$24,338
$94
67%
3161$40❌❌✅N / Y⭐️ 4.8 (163)Profile

Operating Expenses

Monthly Expenses

$1,034

Annual Expenses

$12,409

Utilities

$335

Internet + TV

$70

Water/Sewer

$70

Garbage

$25

Electric

$115

Gas

$55

Other

$0

Maintenance

$617

Property Insurance

$120

HOA

$0

Landscaping

$150

Ongoing Repairs

$0

Supplies

$75

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$272

Management & Platform Fees

$82

Platform Fee (i.e. Airbnb)

$82

Property Manager Fee

$0

Property Details

General Info

Lot size:

4,182 sqft

Year built:

1921

Size:

1,088 sqft

Type:

SFR

Parking:

-

Heating:

-

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
2023 E 13th Pl-11,3766,7521923$0-
1623 S Delaware Ave311,8538,1461936$440,000-
1543 S Gillette Ave321,6817,2751983$285,000-
1543 S Yorktown Pl-12,44213,0681932$415,000-
2203 E 20th St221,8116,7951926$455,000-
1535 S College Ave-11,2727,0131927$0-
2548 E 18th St-21,6488,7991939$0-
1911 E 13th Pl-11,2766,7521926$0-
1540 S Yorktown Ave311,8766,1861922$416,000-
1556 S Yorktown Ave311,3447,7541922$330,000-

Property Details

  • MLS Status: property-details-mls-status-active
  • Property Use: Single Family Residence
  • Stories: -
  • Lot size: 4,182 sqft
  • Building area: 1,088 sqft
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -

Lot Info

  • Zoning: RS3
  • Land Use: Residential
  • Parcel Number: 42050-93-07-19960
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $10,279
  • County Est. Land Value: $18,671
  • Assessed Land Value: $1,875
  • County Est. Structure Value: $83,679

  • Market Estimate: -

Sale history

DateSale Price% FinancedBuyer
09/24/24$140,000100%Enhanced Homes Inc
09/29/99$28,000100%Shelton Baker

Ownership

  • Name: Enhanced Homes Inc
  • Owner Occupied: No
  • Owner Mailing Address: 1805 W Vail St, Broken Arrow, OK 74133
  • Years Owned: 3
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: 100%
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No
property-location

2052 E 12th Pl Tulsa, Oklahoma, 74104

3 bed • 2 bath • 9 guests

Est. $959/mo

Agent

This property is for sale!

Contact triston

52

Airbnb Investor Score

$2,288

Annual Profit

10.1%

Cap Rate

6.6%

Cash on Cash

$32,686

Annual Revenue

BNBCalc predicts this property will get $132 per night with 65% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Top 101% of comparables

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

6.63%

Cap Rate

10.13%