BNBCalc.com Investment Analysis Report of 2105 Pine Hills Road, Broken Bow, OK 74728, USA

5 bed • 5 bath • 16 guests • $850,000

BNB

Calc

Return Metrics

29.77% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

29.77%

Cap Rate

14.05%

Return on Investment

45.99%

Annual Revenue

$153,081

AirDNA projects $806/night at 52% occupancy ($153,081).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,798

Annual Expenses

$33,581

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,976

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,276

Management & Platform Fees

$383

Platform Fee (i.e. Airbnb)

$383

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

$40,342

Deductible property tax

$8,415

Est. Depreciation Value

$399,959

Profit on this property

$119,501

Your total deduction

$329,216

So, your new taxable income is your previous income minus your total deduction ($150,000 - $329,216)

-$179,216

Your old tax bill

$45,000

Your new tax bill

-$53,765

Estimated tax savings

$98,765

2105 Pne Hls Rd Broken Bow, Oklahoma, 74728

5 bed • 5 bath • 16 guests • $850,000

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

$153,081

Profit (Cash Flow)

$62,165

Cap Rate

14.1%

Annual Revenue

$153,081

AirDNA projects $806/night at 52% occupancy ($153,081)

Occupancy Rate

Avg Daily Rate

Return Metrics

29.77% 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

29.77%

Cap Rate

14.05%

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

$40,342

Deductible property tax

$8,415

Your total deduction

$56,720

Your adjusted annual income

$150,000 - $56,720 = $93,280

Taxes on $93,280 (30%)

$27,984

Your old tax bill

$45,000

Your new tax bill

$27,984

Estimated tax savings

$17,016

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