30 photos
Prospect analysisArchived

26 Kissingfish Ct

Asking$385,000

Broken Bow · Broken Bow, OK · 2 bd · 2 ba · 950 sq ft · Built 2025

Underwritten as a short-term rental

Dual-cabin, newly built STR in Broken Bow with high projected cash-on-cash returns and flexible rental configuration.

This 2025 construction offers two lofted cabins joined as a single property, targeting both couples and small groups. Underwriting metrics indicate strong income potential and cash flow, though projections rely on continued STR demand and operational efficiency.

Est. ADR
$278
Est. occupancy
62%
Gross rev / mo
$5,243
Cash-on-cash
31.3%

Airfolio market estimates · 20% down · detail in the underwriting panel.

Investment thesis

This property stands out for its unique dual-cabin layout, new construction, and secluded forest setting, all of which are attractive to the Broken Bow short-term rental market. The underwriting projects robust monthly income and a notably high cash-on-cash return, making it appealing for investors seeking yield and operational flexibility. The ability to rent as one or two units broadens the guest pool and supports occupancy. The primary caveat is that returns are sensitive to occupancy and nightly rate assumptions, and STR regulations or market shifts could impact performance.

Highlights

  • 2025 new construction
  • Two lofted cabins joined as one property
  • 2 bedrooms, 2 bathrooms, 950 sqft interior
  • Large lot (over half an acre) with mature timber
  • Two private hot tubs and nearly 1,200 sqft of deck space
  • Projected monthly STR income of $5,243
  • Estimated 31.3% cash-on-cash return (20% down, 6.4% interest)
  • No management fee assumed in underwriting

Risks

STR permitting: verify local ordinance and zoning allow short-term rental at this address before offering. Not verified.
STR regulations and permitting should be verified for Broken Bow
Returns are highly sensitive to occupancy and ADR assumptions
No management fee included—self-management or low-cost management is assumed
Newer inventory in the area may increase competition
Seasonal demand swings could impact occupancy and pricing
Higher price point may limit resale liquidity

Market

Broken Bow, OK is a well-established destination for short-term rentals, particularly for nature-focused getaways. The market has seen significant new construction and investor interest, supporting strong ADRs and occupancy for well-located, amenitized properties. However, the market is competitive and subject to regulatory and demand shifts, so ongoing performance should be monitored.

Neighborhood

The property is set in a secluded, wooded area, appealing to guests seeking privacy and a natural setting. The dual-cabin configuration and amenities like hot tubs and expansive decks enhance guest appeal for couples, families, or small groups. While detailed location-specific demand signals are limited, the general Broken Bow area is known for strong STR demand, though conclusions about this specific micro-location are moderate-confidence.

Underwriting notes

At a $385,000 purchase price, underwriting projects $5,243 in monthly STR income and $2,005 in monthly cash flow, assuming a 62% occupancy rate, $278 ADR, 25% expense ratio, and no management fee. The estimated cash-on-cash return is 31.3% with 20% down at a 6.4% interest rate. These figures are attractive but rely on achieving projected occupancy and ADR, and on the investor self-managing or securing low-cost management. Sensitivity to occupancy and rate assumptions is high, so investors should validate these projections against local comps and consider operational contingencies.

Sign up free to adjust these assumptions and save your own underwriting.

Figures are Airfolio market estimates modeled from listing, record, and market data, not investment advice · Analysis Jul 28, 2026.
Airfolio is a product of Trusty Labs, Inc. · CA DRE #01527508

Prospect analyses and a concierge for short-term-rental investors.

We’ll send Today’s Deal Flow twice a week — underwritten opportunities, filtered to your markets. Unsubscribe anytime.

Airfolio is a product of Trusty Labs, Inc., a licensed California real estate brokerage · CA DRE #01527508. Concierge introductions to agents, lenders, and property managers are referrals, and Trusty Labs may receive referral fees. Revenue and return figures are Airfolio market estimates from public records, listing data, and market modeling, not offers, appraisals, or investment advice. Verify all figures independently.
© 2026 Trusty Labs, Inc.
548 Market St PMB 40276, San Francisco, CA 94104-5401