4800 Foster Rd Oklahoma City, Oklahoma, 73129
3 bed • 2 bath • 9 guests • $76,200
$76,200
Zestimate
Est. $365/mo
Annual Revenue
$26,517
Profit (Cash Flow)
$4,254
Cap Rate
12.3%
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $165/night at 44% occupancy ($26,517) Airbtics projects $150/night at 62% occupancy ($33,968)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$26,517
$26,517
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$26,252 | $139 | 49% | 3 | 3 | 8 | 2 | $120 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (21) | Profile | |
$24,739 | $117 | 54% | 3 | 1 | 7 | 1 | $85 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (94) | Profile | |
$22,141 | $81 | 62% | 3 | 1 | 6 | 1 | $80 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (208) | Profile | |
$34,838 | $122 | 61% | 3 | 1 | 10 | 1 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ⭐️ 4.8 (173) | Profile | |
$16,510 | $81 | 48% | 3 | 1 | 6 | 1 | $120 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (60) | Profile |
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%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated 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
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com