BNBCalc Short Term Rental Investment Analysis 5719 E 25th Pl

3 bed • 2 bath • 9 guests • $240,300

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$33,095

Profit (Cash Flow)

-$1,097

Cap Rate

6.3%

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

BNB Calc projects a 41% occupancy rate, $221 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$19,975	$32,873	$41,598	$52,493
Occupancy	47%	62%	71%	76%
Nightly Rate	$109	$137	$152	$180

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Meadowlark - Hot Tub \| Fairgrounds Expo	$51,163	$173	70%	3	1	1	$120	❌	✅	❌	Y / Y	⭐️ 5 (177)
The Willa House at the EXPO	$29,389	$119	63%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (16)
Kitsch Cottage	$28,236	$99	73%	3	1	1	$35	❌	❌	❌	Y / Y	⭐️ 4.9 (212)
That 70s House!	$22,413	$138	41%	3	1	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (38)
Comfortable 3-bedroom retreat near Expo Square	$33,114	$141	61%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (20)
Modern Midtown Tulsa Living	$30,888	$114	71%	3	1	3	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
Cozy Nest in the heart of midtown-1346 Nest	$21,455	$114	46%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (133)
Heart of Tulsa, centrally located to major events	$27,838	$109	67%	3	1	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (54)
Harvard Midtown Bungalow	$31,945	$96	87%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (67)
Poolside Bliss	$44,987	$180	65%	3	3	2	$100	✅	❌	❌	Y / Y	⭐️ 4.9 (337)
Family Midtown Home Near Expo Center \| Pets Ok	$22,255	$124	46%	3	1	2	$78	❌	❌	✅	Y / Y	⭐️ 4.8 (120)
Beautiful 3 Bedroom Home Near Expo Fairgrounds	$35,481	$201	47%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (22)
Arturo’s 3 bedroom home in a quiet neighborhood	$39,127	$146	71%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (20)
Bungalow on Hoot Owl Lane	$27,168	$110	63%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
The Harvard House- 3 BDR historic charm in Midtown	$22,362	$95	60%	3	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (81)
Cute 3 Bedroom Home, Great Midtown Location!	$28,245	$92	77%	3	1	2	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (71)
Mid-Century Modern Lady Lorton House	$25,523	$150	43%	3	2	2	$100	✅	❌	❌	Y / Y	⭐️ 4.9 (76)
Tulsa Family Home w/ Yard < 6 Mi to Downtown!	$43,809	$164	70%	3	1	2	$119	❌	❌	✅	Y / Y	⭐️ 3 (5)
Modern Midtown Cottage	$25,196	$144	43%	3	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Luxury hot tub/deck, game room, Expo, 60s themed	$46,882	$148	83%	3	2	2	$85	❌	✅	❌	Y / Y	⭐️ 4.9 (51)
Close to Expo Square, The Beverly	$22,516	$164	33%	3	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (27)
The Hacienda by Historic Braden Park/3BR/EVcharger	$37,951	$137	71%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (43)
Midtown Nest Located in this heart of it all. 4930	$22,662	$114	50%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (65)
Traveler's Treasure	$23,591	$100	61%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (24)
Midtown Retreat Provides Comfort, Ease, & Location	$35,371	$136	65%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (104)
Exquisite EXPO get AWAY-TU, Gathering Place etc.	$62,794	$399	43%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (25)
Expo Square's Front Yard (Repainted Inside)	$31,248	$137	60%	3	1	2	$145	❌	❌	✅	Y / Y	⭐️ 4.7 (24)
3 BR Renovated Bungalow in heart of Midtown	$29,131	$97	74%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Light and Airy Midtown Charmer	$35,638	$135	70%	3	1	30	$125	❌	❌	✅	Y / Y	⭐️ 4.6 (10)
Midtown/ OU Schusterman/ EXPO	$37,955	$181	55%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (23)
Midtown T-Town Cutie	$28,356	$154	47%	3	2	1	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
The Gracemont Home 35% Discount	$39,165	$231	45%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (6)
Mid-Town King Bed, 4K TVs, & Fast Wi-Fi	$31,132	$106	76%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (343)
Mid-Town, Comfy Queen Beds +4k TVs + FAST WI-FI.	$31,336	$104	76%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (225)
Mid-Town.Suite Dreams BEACH.Qn Beds, 4K TV's, WIFI	$31,677	$107	78%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (214)
THE PLACE Fully updated home, right by the Expo	$34,378	$152	58%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (31)
Midtown, 2 blocks Expo Sq., 10 min DT + Gameroom	$40,140	$147	69%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (56)
Mid-town Tulsa Home-Fairground/BOK/Route 66	$21,041	$117	47%	3	2	1	$65	❌	❌	❌	Y / Y	⭐️ 4.7 (99)
Driller's Dwelling, midtown, Expo, remodeled WOW	$38,062	$176	57%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (115)
Luxurious Getaway- Excellent location Expo-center	$33,940	$150	57%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (42)

Return Metrics

-1.72% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,097	-$2,194	-$3,292	-$4,389	-$5,487	-$10,974	-$32,923
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,360	$4,867	$7,527	$10,353	$13,352	$31,362	$192,240
Down Payment	$48,060	$48,060	$48,060	$48,060	$48,060	$48,060	$48,060
Property Appreciation	$7,209	$14,634	$22,282	$30,159	$38,273	$82,643	$342,971
Total Return	$56,532	$65,366	$74,577	$84,183	$94,198	$151,091	$550,347

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.72%

Cap Rate

6.28%

Return on Investment

13.28%

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

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,153/mo

This property is for sale!

Contact

test at Test

Tulsa

Guide

Zoning

Market

Guide

Laws

Market Data

$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 96% of comparables

Avg Daily Rate

Top 3% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$32,639

Avg annual revenue

60%

Avg occupancy rate

$142

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$35k

$50k

$65k

-$1,097

Profit

Revenue

$33,095

Operating Expenses

$17,982

Operating Income

$15,112

Mortgage & Taxes

$16,210

Profit (Cash Flow)

-$1,097

$63,769

Cash Investment

Down Payment

$48,060

Renos & Furnishing

$8,500

Closing Costs

$7,209

Total

$63,769

DSCR Ratio

Weak

0.93

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.72%

Cap Rate

6.28%

Return on Investment

13.28%

STR 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

$30,199

Your adjusted annual income

$150,000 - $30,199 = $119,801

Taxes on $119,801 (30%)

$35,940

Your old tax bill

$45,000

Your new tax bill

$35,940

Estimated tax savings

$9,060

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:

8,189 sqft

Year built:

1955

Size:

1,840 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 8,189 sqft

Building area: 1,840 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

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

Date	Sale Price	% Financed	Buyer
05/13/24	$155,000	100%	Landeros Properties Llc
05/16/13	$0	0%	Victoria J Karn
Invalid Date	$86,000	95%	Victoria J Karn
Invalid Date	$78,000	95%	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