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:

Revenue Appreciation:

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

User selected values for this report: 44% occupancy rate, $165 rate per night

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$20,475	$31,500	$52,240	$71,682
Occupancy	54%	64%	70%	77%
Nightly Rate	$95	$125	$192	$241

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Bohemian Tranquility in 3 bedrooms and 2.5 baths	$26,252	$139	49%	3	3	8	2	$120	❌	❌	❌	N / Y	⭐️ 4.9 (21)	Profile
B True Native get a way next to Tinker and downtown	$24,739	$117	54%	3	1	7	1	$85	❌	❌	❌	N / Y	⭐️ 4.9 (94)	Profile
C 〰️The Okie \| Near Automobile Alley & Bricktown	$22,141	$81	62%	3	1	6	1	$80	❌	❌	✅	N / Y	⭐️ 5 (208)	Profile
D safe and convenient OKC with pool & hot tub!	$34,838	$122	61%	3	1	10	1	$200	✅	✅	✅	N / Y	⭐️ 4.8 (173)	Profile
E ◆Rare Find◆ 3 Bedroom - Modern Cozy Beautiful Home	$16,510	$81	48%	3	1	6	1	$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

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$221

Management & Platform Fees

$66

Platform Fee (i.e. Airbnb)

$66

Property Manager Fee

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

Monthly Loan Payment

$365

Property Tax Yearly

0.99%

Property Tax Monthly

$63

Mortgage Insurance (PMI)

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: No

Heating: Yes

Pool: Yes

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square feet: -

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

Date	Sale Price	% Financed	Buyer
07/11/07	$2,800,000	0%	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

$24,677

Profit on this property

$9,390

Your total deduction

$19,659

So, your new taxable income is your previous income minus your total deduction ($150,000 - $19,659)

$130,341

Your old tax bill

$45,000

Your new tax bill

$39,102

Estimated tax savings

$5,898

4800 Foster Rd Oklahoma City, Oklahoma, 73129

3 bed • 2 bath • 9 guests

Purchase Price

Est. $365/mo

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

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.34%

Cap Rate

12.32%

Return on Investment

28%

15 Long Term Rental Comparables

This property's projected long-term rent from Rentrange™ is $1,190/mo ($14,280/yr) and $-/mo from Zillow. Projected vacancy is -% and rent growth is $-/yr. View comparable long-term rentals below ranging from $990 to $1,390.

Name	Listed Rent	Sqft	Type	Beds	Baths	Listed on	Similarity	Distance
SE 48th St	$1,150	1203	Single Family	3	2	6/21	99.5%	0.18 mi
2821 Se 56th St	$1,250		Single Family	3	2	5/7	97.8%	0.89 mi
6101 Joes Dr	$800	1044	Single Family	3	2	7/30	97.8%	0.90 mi
2832 Se 55th St	$995	1257	Single Family	3	2	3/29	97.8%	0.88 mi
5012 Creekwood Ter	$795		Apartment	3	2	11/8	97.5%	0.98 mi

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

$2,959

Your adjusted annual income

$150,000 - $2,959 = $147,041

Taxes on $147,041 (30%)

$44,112

Your old tax bill

$45,000

Your new tax bill

$44,112

Estimated tax savings

$888

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

1,589,940 sqft

Year built:

1971

Size:

10,080 sqft

Type:

OTHER

Parking:

Heating:

YES

Sold Comparables

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: No

Heating: Yes

Pool: Yes

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square feet: -

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

Date	Sale Price	% Financed	Buyer
07/11/07	$2,800,000	0%	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