BNBCalc.com Rental Arbitrage Analysis Report of 2897 E 141st Ct S, Bixby, OK, USA

4 bed • 2.5 bath • 9 guests • $2,800

BNB

Calc

Return Metrics

154.41% 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

154.41%

Payback Period Days

236

Return on Investment

154.41%

Annual Revenue

$75,353

AirDNA projects $298/night at 69% occupancy ($75,101).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,491

Annual Expenses

$17,896

Utilities

$465

Internet + TV

$100

Water/Sewer

$70

Garbage

$75

Electric

$115

Gas

$55

Other

$50

Maintenance

$838

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$628

Management & Platform Fees

$188

Platform Fee (i.e. Airbnb)

$188

Property Manager Fee

$0

2897 E 141st Ct S Bixby, Oklahoma, 74008

4 bed • 2.5 bath • 9 guests • $2,800

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

$75,353

Profit (Cash Flow)

$23,858

Payback in 236 days

Cash on Cash Return

154.4%

Annual Revenue

$75,353

AirDNA projects $298/night at 69% occupancy ($75,101)

Occupancy Rate

Avg Daily Rate

Return Metrics

154.41% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

154.41%

Payback Period Days

236