BNBCalc.com Rental Arbitrage Analysis Report of 715 S St Louis Ave, Tulsa, OK 74120, USA

2 bed • 2 bath • 5 guests • $1,600

BNB

Calc

Return Metrics

-76.74% 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

-76.74%

Payback Period Days

0

Return on Investment

-76.74%

Annual Revenue

$27,393

AirDNA projects $150/night at 50% occupancy ($27,393).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,297

Annual Expenses

$15,561

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$788

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$228

Management & Platform Fees

$68

Platform Fee (i.e. Airbnb)

$68

Property Manager Fee

$0

715 S St Louis Ave Tulsa, Oklahoma, 74120-4817

2 bed • 2 bath • 5 guests • $1,600

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

$27,393

Profit (Cash Flow)

-$7,368

No payback period

Cash on Cash Return

-76.7%

Annual Revenue

$27,393

AirDNA projects $150/night at 50% occupancy ($27,393)

Occupancy Rate

Avg Daily Rate

Return Metrics

-76.74% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-76.74%

Payback Period Days

0