BNBCalc.com Investment Analysis Report of 134 Granite Ridge Drive, Medicine Park, OK

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

260.07% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

260.07%

Cap Rate

∞%

Return on Investment

260.07%

Annual Revenue

$35,155

AirDNA projects $175/night at 55% occupancy ($35,154). Airbtics projects $135/night at 62% occupancy ($30,570). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$15,993$33,303$50,062$60,185
Occupancy50%67%73%80%
Nightly Rate$82$130$180$197

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

The Rusted Bison
$22,861
$150
39%
2162$50❌❌❌N / Y⭐️ 4.7 (25)Profile

B

Gondola bend
$49,741
$197
67%
2162$75❌❌✅N / Y⭐️ 4.8 (28)Profile

C

Buffalo Gal
$20,701
$130
43%
2162$15❌❌✅N / N⭐️ 4.7 (93)Profile

D

Sunflower Cottage
$56,384
$225
67%
2142$75❌❌❌N / Y⭐️ 5 (31)Profile

E

Creekside Cabin
$40,190
$196
55%
2152$55❌❌✅N / Y⭐️ 4.9 (199)Profile

Operating Expenses

Monthly Expenses

$1,521

Annual Expenses

$18,250

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$993

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$293

Management & Platform Fees

$88

Platform Fee (i.e. Airbnb)

$88

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$0

Annual Mortgage & Tax

$0

Downpayment

Purchase Price

$0

Percent Down

20%

Total Downpayment

$0

Total Loan Amount

$0

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$0

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$0

Mortgage Insurance (PMI)

0%

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

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

Deductible mortgage interest

$0

Deductible property tax

$0

Est. Depreciation Value

$4,160

Profit on this property

$16,905

Your total deduction

-$12,745

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$12,745)

$162,745

Your old tax bill

$45,000

Your new tax bill

$48,823

Estimated tax savings

-$3,823

property-location

134 Granite Ridge Dr Medicine Park, Oklahoma, 73557

2 bed • 2 bath • 6 guests

Purchase Price

Est. $0/mo

$30,100

Zestimate

Infinity

Airbnb Investor Score

$16,905

Annual Profit

Infinity%

Cap Rate

260.1%

Cash on Cash

$35,155

Annual Revenue

BNBCalc predicts this property will get $135 per night with 62% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

260.07%

Cap Rate

∞%

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

$0

Deductible property tax

$0

Your total deduction

-$15,657

Your adjusted annual income

$150,000 - -$15,657 = $165,657

Taxes on $165,657 (30%)

$49,697

Your old tax bill

$45,000

Your new tax bill

$49,697

Estimated tax savings

-$4,697

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