BNBCalc.com Investment Analysis Report of 314 N Tacoma Ave, Tulsa, OK, 74127

4 bed • 2 bath • 12 guests • $135,000

BNB

Calc

Return Metrics

17.09% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

17.09%

Cap Rate

12.41%

Return on Investment

35.78%

Annual Revenue

$28,650

AirDNA projects $148/night at 53% occupancy ($28,649). Airbtics projects $240/night at 62% occupancy ($54,348). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$33,324$47,286$79,688$107,139
Occupancy53%64%72%79%
Nightly Rate$167$196$295$359

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Reconciled Justice, bright and welcoming home!
$77,730
$298
70%
4382$125❌❌❌N / Y⭐️ 5 (62)Profile

B

The Suite Spot- Sleeps 7-Only 4 min from downtown
$33,530
$107
74%
4371$175❌❌✅N / Y⭐️ 4.8 (70)Profile

C

Cherry Street Speakeasy
$60,438
$337
49%
4482$0❌❌✅N / Y⭐️ 5 (23)Profile

D

Buffalo Brownstone
$46,629
$288
43%
4381$100❌❌✅N / Y⭐️ 5 (43)Profile

E

Oasis off Cherry St.
$45,852
$177
68%
4382$180❌❌✅N / Y⭐️ 4.9 (47)Profile

Operating Expenses

Monthly Expenses

$990

Annual Expenses

$11,884

Utilities

$335

Internet + TV

$70

Water/Sewer

$70

Garbage

$25

Electric

$115

Gas

$55

Other

$0

Maintenance

$584

Property Insurance

$120

HOA

$0

Landscaping

$150

Ongoing Repairs

$0

Supplies

$75

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$239

Management & Platform Fees

$72

Platform Fee (i.e. Airbnb)

$72

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,015

Annual Mortgage & Tax

$12,180

Downpayment

Purchase Price

$135,000

Percent Down

10%

Total Downpayment

$13,500

Total Loan Amount

$121,500

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

8%

Monthly Loan Payment

$892

Property Tax Yearly

Property Tax Yearly

0.8%

Property Tax Monthly

$90

Mortgage Insurance (PMI)

33.75%

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

$9,646

Deductible property tax

$1,080

Est. Depreciation Value

$68,896

Profit on this property

$16,765

Your total deduction

$62,857

So, your new taxable income is your previous income minus your total deduction ($150,000 - $62,857)

$87,143

Your old tax bill

$45,000

Your new tax bill

$26,143

Estimated tax savings

$18,857

property-location

314 N Tacoma Ave Tulsa, Oklahoma, 74127

4 bed • 2 bath • 12 guests

Purchase Price

Est. $648/mo

Agent

Inquire about this property

Contact

$43,600

Zestimate

101

Airbnb Investor Score

$4,633

Annual Profit

12.4%

Cap Rate

17.1%

Cash on Cash

$28,650

Annual Revenue

BNBCalc predicts this property will get $240 per night with 62% 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

17.09%

Cap Rate

12.41%

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

$9,646

Deductible property tax

$1,080

Your total deduction

$15,817

Your adjusted annual income

$150,000 - $15,817 = $134,183

Taxes on $134,183 (30%)

$40,255

Your old tax bill

$45,000

Your new tax bill

$40,255

Estimated tax savings

$4,745

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