BNBCalc.com Investment Analysis Report of 230 Sugar Pine Loop, Broken Bow, OK 74728, USA

5 bed • 4 bath • 16 guests • $900,000

BNB

Calc

Return Metrics

12.08% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

12.08%

Cap Rate

9.69%

Return on Investment

28.37%

Annual Revenue

$116,060

AirDNA projects $662/night at 48% occupancy ($116,059).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,397

Annual Expenses

$28,768

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,667

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$967

Management & Platform Fees

$290

Platform Fee (i.e. Airbnb)

$290

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

$42,715

Deductible property tax

$8,910

Est. Depreciation Value

$422,828

Profit on this property

$87,292

Your total deduction

$387,160

So, your new taxable income is your previous income minus your total deduction ($150,000 - $387,160)

-$237,160

Your old tax bill

$45,000

Your new tax bill

-$71,148

Estimated tax savings

$116,148

230 Sugar Pne Lp Broken Bow, Oklahoma, 74728

5 bed • 4 bath • 16 guests • $900,000

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

$116,060

Profit (Cash Flow)

$26,584

Cap Rate

9.7%

Annual Revenue

$116,060

AirDNA projects $662/night at 48% occupancy ($116,060)

Occupancy Rate

Avg Daily Rate

Return Metrics

12.08% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.08%

Cap Rate

9.69%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$99,096

Your adjusted annual income

$150,000 - $99,096 = $50,904

Taxes on $50,904 (30%)

$15,271

Your old tax bill

$45,000

Your new tax bill

$15,271

Estimated tax savings

$29,729

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