BNBCalc.com Rental Arbitrage Analysis Report of 317 W Iola St, Broken Arrow, OK 74012, USA

2 bed • 1 bath • 6 guests • $1,250

BNB

Calc

Return Metrics

130.78% 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

130.78%

Payback Period Days

279

Return on Investment

130.78%

Annual Revenue

$42,460

AirDNA projects $158/night at 59% occupancy ($34,048).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,460

Annual Expenses

$17,520

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$914

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$354

Management & Platform Fees

$106

Platform Fee (i.e. Airbnb)

$106

Property Manager Fee

$0

317 W Iola St Broken Arrow, Oklahoma, 74012-2543

2 bed • 1 bath • 6 guests • $1,250

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

$42,460

Profit (Cash Flow)

$9,940

Payback in 279 days

Cash on Cash Return

130.8%

Annual Revenue

$42,460

AirDNA projects $158/night at 59% occupancy ($34,048)

Occupancy Rate

Avg Daily Rate

Return Metrics

130.78% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

130.78%

Payback Period Days

279