BNBCalc.com Investment Analysis Report of 5719 E 25th Pl

3 bed • 2 bath • 9 guests • $240,300

BNB

Calc

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%

Return on Investment

13.3%

Annual Revenue

$33,095

AirDNA projects $221/night at 41% occupancy ($33,094). Airbtics projects $142/night at 60% occupancy ($31,118). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$19,975$32,873$41,598$52,493
Occupancy47%62%71%76%
Nightly Rate$109$137$152$180

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Meadowlark - Hot Tub | Fairgrounds Expo
$51,163
$173
70%
3151$120❌✅❌N / Y⭐️ 5 (177)Profile

B

The Willa House at the EXPO
$29,389
$119
63%
3151$75❌❌❌N / Y⭐️ 5 (16)Profile

C

Kitsch Cottage
$28,236
$99
73%
3161$35❌❌❌N / Y⭐️ 4.9 (212)Profile

D

That 70s House!
$22,413
$138
41%
3163$100❌❌✅N / Y⭐️ 5 (38)Profile

E

Comfortable 3-bedroom retreat near Expo Square
$33,114
$141
61%
3162$125❌❌❌N / Y⭐️ 5 (20)Profile

Operating Expenses

Monthly Expenses

$1,499

Annual Expenses

$17,982

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$976

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$276

Management & Platform Fees

$83

Platform Fee (i.e. Airbnb)

$83

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,350

Annual Mortgage & Tax

$16,200

Downpayment

Purchase Price

$240,300

Percent Down

20%

Total Downpayment

$48,060

Total Loan Amount

$192,240

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,153

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$198

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

8,189 sqft

Year built:

1955

Size:

1,840 sqft

Type:

SFR

Parking:

-

Heating:

CENTRAL

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
4984 E 26th St321,4258,3201954$232,00037
5731 E 22nd Pl311,1288,8431955$197,50066
2444 S Sheridan Rd311,1718,1461956$145,500164
5764 E 26th St421,4968,6681954$232,00025
5110 E 29th St321,6829,4531960$230,0000
5111 E 30th Pl421,6788,0591958$310,00052
5707 E 24th Pl311,4367,4491955$205,0000
5733 E 21st Pl311,3728,4071955$245,0000
4949 E 27th St311,4648,4511955$291,00038

Property Details

  • MLS Status: property-details-mls-status-active
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size:8,189 sqft
  • Building area: 1,840 sqft
  • Garage: 440 sqft
  • Heating: Central
  • Pool: No
  • Fireplaces: 1
  • Basement: No basement

Lot Info

  • Zoning: RS3
  • Land Use: Residential
  • Parcel Number: 25675-93-15-18520
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $12,214
  • County Est. Land Value: $28,015
  • Assessed Land Value: $2,287
  • County Est. Structure Value: $121,585

  • Market Estimate: -

Sale history

DateSale Price% FinancedBuyer
05/13/24$155,000100%Landeros Properties Llc
05/16/13$00%Victoria J Karn
Invalid Date$86,00095%Victoria J Karn
Invalid Date$78,00095%Mirko P Glavanovic

Ownership

  • Name: Landeros Properties Llc
  • Owner Occupied: No
  • Owner Mailing Address: 6726 S 93rd East Ave, Tulsa, Ok 74133
  • Years Owned: 3
  • Home Equity: -
  • Mortgage Balance Remaining: $271,152
  • Financed amount: 95%
  • Owner Type: Investor
  • 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

$11,405

Deductible property tax

$2,379

Est. Depreciation Value

$133,505

Profit on this property

$15,112

Your total deduction

$132,177

So, your new taxable income is your previous income minus your total deduction ($150,000 - $132,177)

$17,823

Your old tax bill

$45,000

Your new tax bill

$5,347

Estimated tax savings

$39,653

property-location

5719 E 25th Pl Tulsa, Oklahoma, 74114-5103

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,153/mo

Agent

This property is for sale!

Contact Test

Agent at BNB

$33,095

Annual Revenue

BNBCalc predicts this property will get $142 per night with 60% occupancy, putting it in the top 48% 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

-1.7%

Cap Rate

6.28%

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

$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