BNBCalc Short Term Rental Investment Analysis 4800 Foster Rd

3 bed • 2 bath • 9 guests • $76,200

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$26,517

Profit (Cash Flow)

$4,249

Cap Rate

12.3%

Annual Revenue

$26,517

AirDNA projects $165/night at 44% occupancy ($26,516). Airbtics projects $150/night at 62% occupancy ($33,967). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 44% occupancy rate, $165 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$20,475	$31,500	$52,240	$71,682
Occupancy	54%	64%	70%	77%
Nightly Rate	$95	$125	$192	$241

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bohemian Tranquility in 3 bedrooms and 2.5 baths	$26,252	$139	49%	3	3	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
True Native get a way next to Tinker and downtown	$24,739	$117	54%	3	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (94)
〰️The Okie \| Near Automobile Alley & Bricktown	$22,141	$81	62%	3	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (208)
safe and convenient OKC with pool & hot tub!	$34,838	$122	61%	3	1	1	$200	✅	✅	✅	Y / Y	⭐️ 4.8 (173)
◆Rare Find◆ 3 Bedroom - Modern Cozy Beautiful Home	$16,510	$81	48%	3	1	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Midwest Mid-Century Brick Bungalow	$20,113	$94	55%	3	1	1	$36	❌	❌	❌	Y / Y	⭐️ 4.9 (50)
Perfection in the Plaza!	$52,096	$192	72%	3	3	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (67)
Get Away To This Home In The Heart of MW City	$22,738	$79	70%	3	1	2	$89	❌	❌	❌	Y / Y	⭐️ 4.8 (213)
Cozy Modern Brick House Near Downtown OKC (3B/3B)	$36,028	$141	64%	3	3	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (72)
Respite Retreat Near Downtown OKC	$39,967	$144	70%	3	3	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (503)
Peaceful Midwest Stay	$20,175	$90	55%	3	1	2	$89	❌	❌	❌	Y / Y	⭐️ 4.8 (67)
Royal Comfort Special	$13,967	$91	38%	3	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (83)
Modern Luxury Roof-deck Escape in Downtown OKC	$60,138	$216	72%	3	3	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (162)
Nice Midtown Condo w/Game Room Loft	$35,323	$130	70%	3	3	2	$125	✅	❌	✅	Y / Y	⭐️ 4.8 (68)
The Scissortail \V/ Remodeled Historic Tudor	$42,126	$169	65%	3	3	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (131)
New 3-BR Modern Farmhouse in the Plaza District	$90,531	$330	71%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (37)
PigPalace - Private Home Close To All Things OKC!	$21,705	$98	59%	3	1	2	$30	❌	❌	❌	Y / Y	⭐️ 4.9 (70)
Huge Magical Condo Midtown OKC w Balcony & Pool!	$62,688	$239	69%	3	3	3	$120	✅	❌	✅	Y / Y	⭐️ 4.9 (46)
Plaza House2 car GarageKing Bed*Built 2022	$56,483	$261	57%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (34)
Cheerful 3- bedroom home with parking on premises.	$21,027	$75	65%	3	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (116)
Cozy Cottage in the heart of OKC!	$30,967	$121	67%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
Roomy two Story, Cozy w/ private pool	$44,275	$148	78%	3	3	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (347)
Welcome Home to Luxury, Relaxation, & Tranquility.	$33,870	$231	38%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Key Comfort close to all things OKC Metro	$25,509	$96	67%	3	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
4K TV, ⚡️ fast WiFi, close to everything in OKC!	$23,948	$84	67%	3	3	1	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (439)
Elegant Urban Oasis at the Heart of OKC	$52,317	$171	76%	3	3	1	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (143)
1930 Farmhouse Style Bungalow close to OCU/ Paseo!	$28,906	$122	58%	3	3	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (361)
The Tudor - Historic & Charming	$33,667	$108	78%	3	1	1	$45	❌	❌	✅	Y / Y	⭐️ 5 (173)
Central OKC Cozy Urban Home	$47,419	$202	60%	3	3	1	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (99)
King Bd+TV/65” TV/Close to everything/Pet Friendly	$28,577	$106	65%	3	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.9 (183)
The Noir-a Modern 3 BR Bungalow in the heart of OK	$47,868	$303	41%	3	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (88)
4min to OU Med \| 7min to Downtown \| W/D Included	$28,541	$100	72%	3	1	1	$130	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
A Home Away From Home Retreat	$14,456	$82	45%	3	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (21)
HEART OF PLAZA District \| HOT TUB \| POOL TABLE	$98,637	$350	77%	3	3	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (126)
The Plaza VIP Lodge 3 Bedroom Condo #H4	$39,334	$193	53%	3	3	2	$110	❌	❌	❌	Y / N	⭐️ 5 (6)
Historic Gatewood Home (JC Penney had dinner here)	$32,777	$88	92%	3	1	2	$78	❌	❌	✅	Y / Y	⭐️ 5 (140)
The Plaza VIP Lodge 3 Bedroom Condo #H1	$33,538	$180	48%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 0 (0)
The Plaza VIP Lodge 3 Bedroom Condo #H5	$30,770	$195	41%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (2)
Modern Classic Tudor on 12th	$25,910	$106	61%	3	1	2	$60	❌	❌	✅	Y / Y	⭐️ 4.9 (164)
Arts \| Rainshower \| Paseo 3-bedroom Full House	$46,304	$129	90%	3	3	1	$90	❌	❌	✅	N / Y	⭐️ 5 (18)

Return Metrics

16.32% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,249	$8,498	$12,747	$16,997	$21,246	$42,493	$127,479
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$748	$1,543	$2,387	$3,282	$4,234	$9,945	$60,960
Down Payment	$15,240	$15,240	$15,240	$15,240	$15,240	$15,240	$15,240
Property Appreciation	$2,286	$4,640	$7,065	$9,563	$12,136	$26,206	$108,757
Total Return	$22,523	$29,922	$37,440	$45,084	$52,857	$93,884	$312,437

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.32%

Cap Rate

12.32%

Return on Investment

27.98%

4800 Foster Rd Oklahoma City, Oklahoma, 73129

3 bed • 2 bath • 9 guests

Purchase Price

Est. $365/mo

Inquire about this property

Contact

test at Test

$76,200

Zestimate

Oklahoma City

Guide

Zoning

Market

Guide

Laws

Market Data

$26,517

Annual Revenue

BNBCalc predicts this property will get $150 per night with 62% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 88% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$36,679

Avg annual revenue

62%

Avg occupancy rate

$150

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$40k

$70k

$100k

$4,249

Profit

Revenue

$26,517

Operating Expenses

$17,127

Operating Income

$9,390

Mortgage & Taxes

$5,140

Profit (Cash Flow)

$4,249

$26,026

Cash Investment

Down Payment

$15,240

Renos & Furnishing

$8,500

Closing Costs

$2,286

Total

$26,026

DSCR Ratio

Strong

1.83

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.32%

Cap Rate

12.32%

Return on Investment

27.98%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$3,617

Deductible property tax

$754

Your total deduction

$3,284

Your adjusted annual income

$150,000 - $3,284 = $146,716

Taxes on $146,716 (30%)

$44,015

Your old tax bill

$45,000

Your new tax bill

$44,015

Estimated tax savings

$985

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

1,589,940 sqft

Year built:

1971

Size:

10,080 sqft

Type:

OTHER

Parking:

Heating:

YES

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Common Area (Residential)

Stories: 1

Lot size: 1,589,940 sqft

Building area: 10,080 sqft

Garage: No

Heating: Yes

Pool: Yes

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: OTHER / UNKNOWN

Parcel Number: 09-265-1060

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $131,505

County Est. Land Value: $474,500

Assessed Land Value: $52,195

County Est. Structure Value: $721,000

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
07/11/07	$2,800,000	0%	Forest Park Estates Mobile Hm

Ownership

Name: Forest Park Estates Mobile Hm

Owner Occupied: No

Owner Mailing Address: 1070 Neptune Ave, Encinitas, Ca 92024

Years Owned: 205

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No