BNBCalc.com Investment Analysis Report of 4800 Foster Rd

3 bed • 2 bath • 9 guests • $76,200

BNB

Calc

Return Metrics

16.34% 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

16.34%

Cap Rate

12.32%

Return on Investment

28%

Annual Revenue

$26,517

AirDNA projects $165/night at 44% occupancy ($26,516). Airbtics projects $150/night at 62% occupancy ($33,967). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$20,475$31,500$52,240$71,682
Occupancy54%64%70%77%
Nightly Rate$95$125$192$241

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Bohemian Tranquility in 3 bedrooms and 2.5 baths
$26,252
$139
49%
3382$120❌❌❌N / Y⭐️ 4.9 (21)Profile

B

True Native get a way next to Tinker and downtown
$24,739
$117
54%
3171$85❌❌❌N / Y⭐️ 4.9 (94)Profile

C

〰️The Okie | Near Automobile Alley & Bricktown
$22,141
$81
62%
3161$80❌❌✅N / Y⭐️ 5 (208)Profile

D

safe and convenient OKC with pool & hot tub!
$34,838
$122
61%
31101$200✅✅✅N / Y⭐️ 4.8 (173)Profile

E

◆Rare Find◆ 3 Bedroom - Modern Cozy Beautiful Home
$16,510
$81
48%
3161$120❌❌❌N / Y⭐️ 4.8 (60)Profile

Operating Expenses

Monthly Expenses

$1,427

Annual Expenses

$17,127

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$921

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$221

Management & Platform Fees

$66

Platform Fee (i.e. Airbnb)

$66

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$428

Annual Mortgage & Tax

$5,136

Downpayment

Purchase Price

$76,200

Percent Down

20%

Total Downpayment

$15,240

Total Loan Amount

$60,960

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$365

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$63

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

1,589,940 sqft

Year built:

1971

Size:

10,080 sqft

Type:

OTHER

Parking:

-

Heating:

YES

Property Details

  • MLS Status: N/A
  • Property Use: Common Area (Residential)
  • Stories: 1
  • Lot size:1,589,940 sqft
  • Building area: 10,080 sqft
  • Garage: -
  • Heating: Yes
  • Pool: Yes
  • Fireplaces: 0
  • Basement: No basement

Lot Info

  • Zoning: -
  • Land Use: OTHER / UNKNOWN
  • Parcel Number: 09-265-1060
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $131,505
  • County Est. Land Value: $474,500
  • Assessed Land Value: $52,195
  • County Est. Structure Value: $721,000

  • Market Estimate: -

Sale history

DateSale Price% FinancedBuyer
07/11/07$2,800,0000%Forest Park Estates Mobile Hm

Ownership

  • Name: Forest Park Estates Mobile Hm
  • Owner Occupied: No
  • Owner Mailing Address: 1070 Neptune Ave, Encinitas, Ca 92024
  • Years Owned: 205
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No

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

$3,617

Deductible property tax

$754

Est. Depreciation Value

$35,521

Profit on this property

$9,390

Your total deduction

$30,503

So, your new taxable income is your previous income minus your total deduction ($150,000 - $30,503)

$119,497

Your old tax bill

$45,000

Your new tax bill

$35,849

Estimated tax savings

$9,151

property-location

4800 Foster Rd Oklahoma City, Oklahoma, 73129

3 bed • 2 bath • 9 guests

Purchase Price

Est. $365/mo

Agent

Inquire about this property

Contact Test

Agent at BNB

$76,200

Zestimate

$26,517

Annual Revenue

BNBCalc predicts this property will get $150 per night with 62% occupancy, putting it in the top 47% 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

16.34%

Cap Rate

12.32%

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

$3,617

Deductible property tax

$754

Your total deduction

$6,212

Your adjusted annual income

$150,000 - $6,212 = $143,788

Taxes on $143,788 (30%)

$43,136

Your old tax bill

$45,000

Your new tax bill

$43,136

Estimated tax savings

$1,864

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