BNBCalc.com Investment Analysis Report of 148 Pinehurst Ln, Broken Bow, OK 74728, USA

6 bed • 5 bath • 16 guests • $1,300,000

BNB

Calc

Return Metrics

0.17% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

0.17%

Cap Rate

6.78%

Return on Investment

16.65%

Annual Revenue

$117,156

AirDNA projects $729/night at 44% occupancy ($117,155).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,409

Annual Expenses

$28,910

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,676

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$976

Management & Platform Fees

$293

Platform Fee (i.e. Airbnb)

$293

Property Manager Fee

$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

$61,699

Deductible property tax

$12,870

Est. Depreciation Value

$608,493

Profit on this property

$88,245

Your total deduction

$594,817

So, your new taxable income is your previous income minus your total deduction ($150,000 - $594,817)

-$444,817

Your old tax bill

$45,000

Your new tax bill

-$133,445

Estimated tax savings

$178,445

148 Pinehurst Ln Broken Bow, Oklahoma, 74728

6 bed • 5 bath • 16 guests • $1,300,000

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

$117,156

Profit (Cash Flow)

$561

Cap Rate

6.8%

Annual Revenue

$117,156

AirDNA projects $729/night at 44% occupancy ($117,156)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.17% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.17%

Cap Rate

6.78%

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 estimated deduction will be...

Deductible mortgage interest

$61,699

Deductible property tax

$12,870

Your total deduction

$180,305

Your adjusted annual income

$150,000 - $180,305 = -$30,305

Taxes on -$30,305 (30%)

-$9,092

Your old tax bill

$45,000

Your new tax bill

-$9,092

Estimated tax savings

$54,092

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com