5719 E 25th Pl Tulsa, Oklahoma, 74114-5103
3 bed • 2 bath • 9 guests • $240,300
Annual Revenue
$33,095
Profit (Cash Flow)
-$1,088
Cap Rate
6.3%
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $221/night at 41% occupancy ($33,095) Airbtics projects $142/night at 60% occupancy ($31,119)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$33,095
$33,095
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$51,163 | $173 | 70% | 3 | 1 | 5 | 1 | $120 | ❌ | ✅ | ❌ | Yes / Yes | ⭐️ 5 (177) | Profile | |
$29,389 | $119 | 63% | 3 | 1 | 5 | 1 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (16) | Profile | |
$28,236 | $99 | 73% | 3 | 1 | 6 | 1 | $35 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (212) | Profile | |
$22,413 | $138 | 41% | 3 | 1 | 6 | 3 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (38) | Profile | |
$33,114 | $141 | 61% | 3 | 1 | 6 | 2 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (20) | Profile |
Return Metrics
-1.7% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.7%
Cap Rate
6.28%
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
$11,405
Deductible property tax
$2,379
Your total deduction
$41,168
Your adjusted annual income
$150,000 - $41,168 = $108,832
Taxes on $108,832 (30%)
$32,649
Your old tax bill
$45,000
Your new tax bill
$32,649
Estimated tax savings
$12,351
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