BNBCalc.com Rental Arbitrage Analysis Report of 7317 East 59th Street, Tulsa, OK, USA

4 bed • 3 bath • 9 guests • $2,250

BNB

Calc

Return Metrics

3.81% cash on cash return is a fair return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

3.81%

Payback Period Days

9585

Return on Investment

3.81%

Annual Revenue

$45,491

AirDNA projects $235/night at 53% occupancy ($45,491).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,493

Annual Expenses

$17,914

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$939

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$379

Management & Platform Fees

$114

Platform Fee (i.e. Airbnb)

$114

Property Manager Fee

$0

7317 E 59th St Tulsa, Oklahoma, 74145-9310

4 bed • 3 bath • 9 guests • $2,250

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

$45,491

Profit (Cash Flow)

$577

Payback in 9585 days

Cash on Cash Return

3.8%

Annual Revenue

$45,491

AirDNA projects $235/night at 53% occupancy ($45,491)

Occupancy Rate

Avg Daily Rate

Return Metrics

3.81% cash on cash return is a fair return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

3.81%

Payback Period Days

9585