BNBCalc.com Rental Arbitrage Analysis Report of 5528 E 98th St, Tulsa, OK 74137, USA

3 bed • 2 bath • 7 guests • $2,000

BNB

Calc

Return Metrics

101.46% 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

101.46%

Payback Period Days

359

Return on Investment

101.46%

Annual Revenue

$55,608

AirDNA projects $203/night at 64% occupancy ($47,452).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,602

Annual Expenses

$19,229

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,023

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$463

Management & Platform Fees

$139

Platform Fee (i.e. Airbnb)

$139

Property Manager Fee

$0

5528 E 98th St Tulsa, Oklahoma, 74137-4922

3 bed • 2 bath • 7 guests • $2,000

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

$55,608

Profit (Cash Flow)

$12,379

Payback in 359 days

Cash on Cash Return

101.5%

Annual Revenue

$55,608

AirDNA projects $203/night at 64% occupancy ($47,453)

Occupancy Rate

Avg Daily Rate

Return Metrics

101.46% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

101.46%

Payback Period Days

359