BNBCalc.com Rental Arbitrage Analysis Report of 4361 E 72nd Pl S, Tulsa, OK 74136, USA

3 bed • 2.5 bath • 7 guests • $2,100

BNB

Calc

Return Metrics

165.67% 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

165.67%

Payback Period Days

220

Return on Investment

165.67%

Annual Revenue

$66,657

AirDNA projects $233/night at 51% occupancy ($43,401).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,722

Annual Expenses

$20,665

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,115

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$555

Management & Platform Fees

$167

Platform Fee (i.e. Airbnb)

$167

Property Manager Fee

$0

4361 E 72nd Pl S Tulsa, Oklahoma, 74136-6150

3 bed • 2.5 bath • 7 guests • $2,100

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

$66,657

Profit (Cash Flow)

$20,792

Payback in 220 days

Cash on Cash Return

165.7%

Annual Revenue

$66,657

AirDNA projects $233/night at 51% occupancy ($43,402)

Occupancy Rate

Avg Daily Rate

Return Metrics

165.67% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

165.67%

Payback Period Days

220