BNBCalc.com Rental Arbitrage Analysis Report of 1717 Riverside Dr, Tulsa, OK 74119, USA

2 bed • 2 bath • 4 guests • $1,850

BNB

Calc

Return Metrics

-31.69% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-31.69%

Payback Period Days

0

Return on Investment

-31.69%

Annual Revenue

$36,232

AirDNA projects $160/night at 62% occupancy ($36,232).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,393

Annual Expenses

$16,710

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$862

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$302

Management & Platform Fees

$91

Platform Fee (i.e. Airbnb)

$91

Property Manager Fee

$0

1717 Riverside Dr Tulsa, Oklahoma, 74119-3815

2 bed • 2 bath • 4 guests • $1,850

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

$36,232

Profit (Cash Flow)

-$2,678

No payback period

Cash on Cash Return

-31.7%

Annual Revenue

$36,232

AirDNA projects $160/night at 62% occupancy ($36,232)

Occupancy Rate

Avg Daily Rate

Return Metrics

-31.69% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-31.69%

Payback Period Days

0