BNBCalc.com Rental Arbitrage Analysis Report of 10706 Douglas Dr, Jenks, OK 74037, USA

2 bed • 2 bath • 5 guests • $1,800

BNB

Calc

Return Metrics

67.96% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

67.96%

Payback Period Days

537

Return on Investment

67.96%

Annual Revenue

$46,276

AirDNA projects $181/night at 61% occupancy ($40,326).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,501

Annual Expenses

$18,016

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$946

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$386

Management & Platform Fees

$116

Platform Fee (i.e. Airbnb)

$116

Property Manager Fee

$0

10706 Douglas Dr Jenks, Oklahoma, 74037

2 bed • 2 bath • 5 guests • $1,800

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$46,276

Profit (Cash Flow)

$6,660

Payback in 537 days

Cash on Cash Return

68.0%

Annual Revenue

$46,276

AirDNA projects $181/night at 61% occupancy ($40,327)

Occupancy Rate

Avg Daily Rate

Return Metrics

67.96% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

67.96%

Payback Period Days

537