BNBCalc.com Investment Analysis Report of 4523 E 4th Pl, Tulsa, OK, 74112

3 bed • 1 bath • 9 guests • $198,000

BNB

Calc

Return Metrics

5.28% 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

5.28%

Cap Rate

9.79%

Return on Investment

27.14%

Annual Revenue

$32,715

AirDNA projects $169/night at 53% occupancy ($32,714). Airbtics projects $148/night at 64% occupancy ($34,595). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$23,900$32,361$51,228$66,963
Occupancy56%62%74%81%
Nightly Rate$112$136$181$217

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Beautiful, updated, Cozy Home
$35,007
$111
81%
3271$150❌❌✅N / Y⭐️ 4.9 (35)Profile

B

WOW! + Beautiful Modern Cottage+Games+Fairgrounds
$35,524
$143
65%
3262$100❌❌✅N / Y⭐️ 5 (44)Profile

C

Tranquil TU Getaway! EXPO/Route 66/Cherry St -3bd
$26,643
$127
52%
3261$145❌❌✅N / Y⭐️ 5 (32)Profile

D

EXPO / TU | Stunning Midtown Remodel / 5 beds
$56,287
$269
55%
3283$125❌❌✅N / Y⭐️ 5 (99)Profile

E

Stunning Midtown home | Near Expo Square & DTWN
$38,023
$135
75%
3263$80❌❌✅N / Y⭐️ 4.8 (65)Profile

Operating Expenses

Monthly Expenses

$1,109

Annual Expenses

$13,313

Utilities

$335

Internet + TV

$70

Water/Sewer

$70

Garbage

$25

Electric

$115

Gas

$55

Other

$0

Maintenance

$693

Property Insurance

$120

HOA

$0

Landscaping

$150

Ongoing Repairs

$0

Supplies

$150

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$273

Management & Platform Fees

$82

Platform Fee (i.e. Airbnb)

$82

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,472

Annual Mortgage & Tax

$17,664

Downpayment

Purchase Price

$198,000

Percent Down

10%

Total Downpayment

$19,800

Total Loan Amount

$178,200

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

8%

Monthly Loan Payment

$1,308

Property Tax Yearly

Property Tax Yearly

0.7%

Property Tax Monthly

$115

Mortgage Insurance (PMI)

49.5%

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

$14,147

Deductible property tax

$1,386

Est. Depreciation Value

$96,472

Profit on this property

$19,402

Your total deduction

$92,603

So, your new taxable income is your previous income minus your total deduction ($150,000 - $92,603)

$57,397

Your old tax bill

$45,000

Your new tax bill

$17,219

Estimated tax savings

$27,781

property-location

4523 E 4th Pl Tulsa, Oklahoma, 74112

3 bed • 1 bath • 9 guests

Purchase Price

Est. $950/mo

Agent

Inquire about this property

Contact

$43,600

Zestimate

46

Airbnb Investor Score

$1,798

Annual Profit

9.8%

Cap Rate

5.3%

Cash on Cash

$32,715

Annual Revenue

BNBCalc predicts this property will get $148 per night with 64% occupancy, putting it in the top 46% 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

5.28%

Cap Rate

9.79%

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

$14,147

Deductible property tax

$1,386

Your total deduction

$26,814

Your adjusted annual income

$150,000 - $26,814 = $123,186

Taxes on $123,186 (30%)

$36,956

Your old tax bill

$45,000

Your new tax bill

$36,956

Estimated tax savings

$8,044

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