BNBCalc.com Investment Analysis Report of 238 Timber Creek Trail, Broken Bow, OK 74728, USA

4 bed • 5 bath • 10 guests • $875,000

BNB

Calc

Return Metrics

7.96% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

7.96%

Cap Rate

8.67%

Return on Investment

24.36%

Annual Revenue

$103,010

AirDNA projects $553/night at 51% occupancy ($103,009).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,256

Annual Expenses

$27,071

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,558

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$858

Management & Platform Fees

$258

Platform Fee (i.e. Airbnb)

$258

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

$41,528

Deductible property tax

$8,663

Est. Depreciation Value

$410,194

Profit on this property

$75,938

Your total deduction

$384,446

So, your new taxable income is your previous income minus your total deduction ($150,000 - $384,446)

-$234,446

Your old tax bill

$45,000

Your new tax bill

-$70,334

Estimated tax savings

$115,334

238 Timber Creek Trail Broken Bow, Oklahoma, 74728

4 bed • 5 bath • 10 guests • $875,000

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

$103,010

Profit (Cash Flow)

$16,922

Cap Rate

8.7%

Annual Revenue

$103,010

AirDNA projects $553/night at 51% occupancy ($103,010)

Occupancy Rate

Avg Daily Rate

Return Metrics

7.96% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.96%

Cap Rate

8.67%

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

$41,528

Deductible property tax

$8,663

Your total deduction

$105,006

Your adjusted annual income

$150,000 - $105,006 = $44,994

Taxes on $44,994 (30%)

$13,498

Your old tax bill

$45,000

Your new tax bill

$13,498

Estimated tax savings

$31,502

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