BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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}

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

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

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%
311$120❌✅❌Y / Y⭐️ 5 (177)
The Willa House at the EXPO
$29,389
$119
63%
311$75❌❌❌Y / Y⭐️ 5 (16)
Kitsch Cottage
$28,236
$99
73%
311$35❌❌❌Y / Y⭐️ 4.9 (212)
That 70s House!
$22,413
$138
41%
313$100❌❌✅Y / Y⭐️ 5 (38)
Comfortable 3-bedroom retreat near Expo Square
$33,114
$141
61%
312$125❌❌❌Y / Y⭐️ 5 (20)
Modern Midtown Tulsa Living
$30,888
$114
71%
313$125❌❌✅Y / Y⭐️ 4.8 (28)
Cozy Nest in the heart of midtown-1346 Nest
$21,455
$114
46%
312$150❌❌✅Y / Y⭐️ 4.7 (133)
Heart of Tulsa, centrally located to major events
$27,838
$109
67%
312$155❌❌✅Y / Y⭐️ 5 (54)
Harvard Midtown Bungalow
$31,945
$96
87%
312$75❌❌✅Y / Y⭐️ 4.9 (67)
Poolside Bliss
$44,987
$180
65%
332$100✅❌❌Y / Y⭐️ 4.9 (337)
Family Midtown Home Near Expo Center | Pets Ok
$22,255
$124
46%
312$78❌❌✅Y / Y⭐️ 4.8 (120)
Beautiful 3 Bedroom Home Near Expo Fairgrounds
$35,481
$201
47%
312$125❌❌✅Y / Y⭐️ 4.9 (22)
Arturo’s 3 bedroom home in a quiet neighborhood
$39,127
$146
71%
312$120❌❌✅Y / Y⭐️ 4.7 (20)
Bungalow on Hoot Owl Lane
$27,168
$110
63%
312$100❌❌❌Y / Y⭐️ 4.9 (42)
The Harvard House- 3 BDR historic charm in Midtown
$22,362
$95
60%
311$50❌❌❌Y / Y⭐️ 4.8 (81)
Cute 3 Bedroom Home, Great Midtown Location!
$28,245
$92
77%
312$115❌❌✅Y / Y⭐️ 4.8 (71)
Mid-Century Modern Lady Lorton House
$25,523
$150
43%
322$100✅❌❌Y / Y⭐️ 4.9 (76)
Tulsa Family Home w/ Yard < 6 Mi to Downtown!
$43,809
$164
70%
312$119❌❌✅Y / Y⭐️ 3 (5)
Modern Midtown Cottage
$25,196
$144
43%
311$90❌❌❌Y / Y⭐️ 4.9 (13)
Luxury hot tub/deck, game room, Expo, 60s themed
$46,882
$148
83%
322$85❌✅❌Y / Y⭐️ 4.9 (51)
Close to Expo Square, The Beverly
$22,516
$164
33%
313$150❌❌✅Y / Y⭐️ 4.7 (27)
The Hacienda by Historic Braden Park/3BR/EVcharger
$37,951
$137
71%
312$100❌❌❌Y / Y⭐️ 5 (43)
Midtown Nest Located in this heart of it all. 4930
$22,662
$114
50%
322$150❌❌✅Y / Y⭐️ 4.8 (65)
Traveler's Treasure
$23,591
$100
61%
312$75❌❌❌Y / Y⭐️ 5 (24)
Midtown Retreat Provides Comfort, Ease, & Location
$35,371
$136
65%
322$125❌❌✅Y / Y⭐️ 5 (104)
Exquisite EXPO get AWAY-TU, Gathering Place etc.
$62,794
$399
43%
312$0❌❌✅Y / Y⭐️ 5 (25)
Expo Square's Front Yard (Repainted Inside)
$31,248
$137
60%
312$145❌❌✅Y / Y⭐️ 4.7 (24)
3 BR Renovated Bungalow in heart of Midtown
$29,131
$97
74%
312$125❌❌✅Y / Y⭐️ 4.8 (39)
Light and Airy Midtown Charmer
$35,638
$135
70%
3130$125❌❌✅Y / Y⭐️ 4.6 (10)
Midtown/ OU Schusterman/ EXPO
$37,955
$181
55%
332$150❌❌✅Y / Y⭐️ 5 (23)
Midtown T-Town Cutie
$28,356
$154
47%
321$155❌❌✅Y / Y⭐️ 4.8 (16)
The Gracemont Home 35% Discount
$39,165
$231
45%
322$250❌❌❌Y / Y⭐️ 5 (6)
Mid-Town King Bed, 4K TVs, & Fast Wi-Fi
$31,132
$106
76%
322$125❌❌✅Y / Y⭐️ 4.8 (343)
Mid-Town, Comfy Queen Beds +4k TVs + FAST WI-FI.
$31,336
$104
76%
321$125❌❌✅Y / Y⭐️ 4.9 (225)
Mid-Town.Suite Dreams BEACH.Qn Beds, 4K TV's, WIFI
$31,677
$107
78%
321$125❌❌✅Y / Y⭐️ 4.9 (214)
THE PLACE Fully updated home, right by the Expo
$34,378
$152
58%
323$150❌❌❌Y / Y⭐️ 4.7 (31)
Midtown, 2 blocks Expo Sq., 10 min DT + Gameroom
$40,140
$147
69%
322$125❌❌❌Y / Y⭐️ 5 (56)
Mid-town Tulsa Home-Fairground/BOK/Route 66
$21,041
$117
47%
321$65❌❌❌Y / Y⭐️ 4.7 (99)
Driller's Dwelling, midtown, Expo, remodeled WOW
$38,062
$176
57%
322$95❌❌❌Y / Y⭐️ 5 (115)
Luxurious Getaway- Excellent location Expo-center
$33,940
$150
57%
322$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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-1.72%

Cap Rate

6.28%

Return on Investment

13.28%

property-location

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

3 bed • 2 bath • 9 guests

Est. $1,153/mo

Agent

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.

Top 96% of comparables

Top 3% of comparables


Seasonality

Sign up to view the full seasonality chart

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

Sign up to see the data on 40 all comparables

-$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

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.72%

Cap Rate

6.28%

Profit (Cummulative)

-$1,097

$2,361

$8,500

$7,209

$0

Total Gain

$8,472

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

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