BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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}

Percentiles25%50%75%90%
Revenue$20,475$31,500$52,240$71,682
Occupancy54%64%70%77%
Nightly Rate$95$125$192$241

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

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%
332$120❌❌❌Y / Y⭐️ 4.9 (21)
True Native get a way next to Tinker and downtown
$24,739
$117
54%
311$85❌❌❌Y / Y⭐️ 4.9 (94)
〰️The Okie | Near Automobile Alley & Bricktown
$22,141
$81
62%
311$80❌❌✅Y / Y⭐️ 5 (208)
safe and convenient OKC with pool & hot tub!
$34,838
$122
61%
311$200✅✅✅Y / Y⭐️ 4.8 (173)
◆Rare Find◆ 3 Bedroom - Modern Cozy Beautiful Home
$16,510
$81
48%
311$120❌❌❌Y / Y⭐️ 4.8 (60)
Midwest Mid-Century Brick Bungalow
$20,113
$94
55%
311$36❌❌❌Y / Y⭐️ 4.9 (50)
Perfection in the Plaza!
$52,096
$192
72%
331$60❌❌✅Y / Y⭐️ 5 (67)
Get Away To This Home In The Heart of MW City
$22,738
$79
70%
312$89❌❌❌Y / Y⭐️ 4.8 (213)
Cozy Modern Brick House Near Downtown OKC (3B/3B)
$36,028
$141
64%
331$100❌❌✅Y / Y⭐️ 4.8 (72)
Respite Retreat Near Downtown OKC
$39,967
$144
70%
331$80❌❌✅Y / Y⭐️ 5 (503)
Peaceful Midwest Stay
$20,175
$90
55%
312$89❌❌❌Y / Y⭐️ 4.8 (67)
Royal Comfort Special
$13,967
$91
38%
312$50❌❌❌Y / Y⭐️ 4.8 (83)
Modern Luxury Roof-deck Escape in Downtown OKC
$60,138
$216
72%
332$100❌❌✅Y / Y⭐️ 4.9 (162)
Nice Midtown Condo w/Game Room Loft
$35,323
$130
70%
332$125✅❌✅Y / Y⭐️ 4.8 (68)
The Scissortail \V/ Remodeled Historic Tudor
$42,126
$169
65%
332$95❌❌✅Y / Y⭐️ 5 (131)
New 3-BR Modern Farmhouse in the Plaza District
$90,531
$330
71%
332$175❌❌❌Y / Y⭐️ 5 (37)
PigPalace - Private Home Close To All Things OKC!
$21,705
$98
59%
312$30❌❌❌Y / Y⭐️ 4.9 (70)
Huge Magical Condo Midtown OKC w Balcony & Pool!
$62,688
$239
69%
333$120✅❌✅Y / Y⭐️ 4.9 (46)
Plaza House*2 car Garage*King Bed*Built 2022
$56,483
$261
57%
332$125❌❌❌Y / Y⭐️ 5 (34)
Cheerful 3- bedroom home with parking on premises.
$21,027
$75
65%
311$70❌❌❌Y / Y⭐️ 4.8 (116)
Cozy Cottage in the heart of OKC!
$30,967
$121
67%
312$120❌❌✅Y / Y⭐️ 4.8 (40)
Roomy two Story, Cozy w/ private pool
$44,275
$148
78%
331$75✅❌❌Y / Y⭐️ 5 (347)
Welcome Home to Luxury, Relaxation, & Tranquility.
$33,870
$231
38%
332$100❌❌❌Y / Y⭐️ 4.8 (13)
Key Comfort close to all things OKC Metro
$25,509
$96
67%
312$85❌❌❌Y / Y⭐️ 4.9 (52)
4K TV, ⚡️ fast WiFi, close to everything in OKC!
$23,948
$84
67%
331$50❌❌✅Y / Y⭐️ 4.9 (439)
Elegant Urban Oasis at the Heart of OKC
$52,317
$171
76%
331$99❌❌❌Y / Y⭐️ 4.8 (143)
1930 Farmhouse Style Bungalow close to OCU/ Paseo!
$28,906
$122
58%
332$75❌❌❌Y / Y⭐️ 5 (361)
The Tudor - Historic & Charming
$33,667
$108
78%
311$45❌❌✅Y / Y⭐️ 5 (173)
**Central** OKC Cozy Urban Home
$47,419
$202
60%
331$60❌❌✅Y / Y⭐️ 4.8 (99)
King Bd+TV/65” TV/Close to everything/Pet Friendly
$28,577
$106
65%
311$70❌❌✅Y / Y⭐️ 4.9 (183)
The Noir-a Modern 3 BR Bungalow in the heart of OK
$47,868
$303
41%
311$80❌❌✅Y / Y⭐️ 4.8 (88)
4min to OU Med | 7min to Downtown | W/D Included
$28,541
$100
72%
311$130❌❌✅Y / Y⭐️ 4.9 (26)
A Home Away From Home Retreat
$14,456
$82
45%
312$85❌❌❌Y / Y⭐️ 5 (21)
HEART OF PLAZA District | HOT TUB | POOL TABLE
$98,637
$350
77%
331$0✅✅✅Y / Y⭐️ 5 (126)
The Plaza VIP Lodge 3 Bedroom Condo #H4
$39,334
$193
53%
332$110❌❌❌Y / N⭐️ 5 (6)
Historic Gatewood Home (JC Penney had dinner here)
$32,777
$88
92%
312$78❌❌✅Y / Y⭐️ 5 (140)
The Plaza VIP Lodge 3 Bedroom Condo #H1
$33,538
$180
48%
332$100❌❌❌Y / Y⭐️ 0 (0)
The Plaza VIP Lodge 3 Bedroom Condo #H5
$30,770
$195
41%
332$100❌❌❌Y / Y⭐️ 5 (2)
Modern Classic Tudor on 12th
$25,910
$106
61%
312$60❌❌✅Y / Y⭐️ 4.9 (164)
Arts | Rainshower | Paseo 3-bedroom Full House
$46,304
$129
90%
331$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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

16.32%

Cap Rate

12.32%

Return on Investment

27.98%

property-location

4800 Foster Rd Oklahoma City, Oklahoma, 73129

3 bed • 2 bath • 9 guests

Est. $365/mo

Agent

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.

Top 88% of comparables

Top 33% of comparables


Seasonality

Sign up to view the full seasonality chart

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

Sign up to see the data on 40 all comparables

$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

3%

Revenue Appreciation

0%

Cash on Cash Return

16.32%

Cap Rate

12.32%

Profit (Cummulative)

$4,249

$749

$8,500

$2,286

$0

Total Gain

$7,284

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

DateSale Price% FinancedBuyer
07/11/07$2,800,0000%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