BNBCalc.com Investment Analysis Report of 29 Water St, Canadian, OK, 74425

3 bed • 2 bath • 5 guests • $75,000

BNB

Calc

Return Metrics

20.56% 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

20.56%

Cap Rate

13.38%

Return on Investment

32.88%

Annual Revenue

$31,046

AirDNA projects $339/night at 35% occupancy ($43,336). Airbtics projects $316/night at 41% occupancy ($47,321). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$31,274$44,787$65,140$96,641
Occupancy33%41%47%55%
Nightly Rate$249$286$365$463

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Carlton Landing Retreat w/ Eufaula Lake Access!
$75,750
$412
46%
33102$206✅✅❌N / Y⭐️ 5 (6)Profile

B

Watercolor Cottage
$37,265
$255
38%
3362$255✅✅❌N / Y⭐️ 5 (6)Profile

C

Carlton Landing-The Mont
$55,982
$444
33%
3481$210✅❌❌N / Y⭐️ 5 (5)Profile

D

Carlton Landing Vacation Home with Golf Cart
$60,714
$351
46%
3392$135✅✅✅N / Y⭐️ 5 (38)Profile

E

Carlton Landing-Boardwalk Bungalow
$35,171
$294
30%
3371$200✅✅❌N / Y⭐️ 4.7 (9)Profile

Operating Expenses

Monthly Expenses

$1,751

Annual Expenses

$21,007

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$959

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$259

Management & Platform Fees

$352

Platform Fee (i.e. Airbnb)

$78

Property Manager Fee

$274

Mortgage & Taxes

Monthly Mortgage & Tax

$421

Annual Mortgage & Tax

$5,052

Downpayment

Purchase Price

$75,000

Percent Down

20%

Total Downpayment

$15,000

Total Loan Amount

$60,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$360

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$62

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

$3,560

Deductible property tax

$742

Est. Depreciation Value

$39,022

Profit on this property

$10,039

Your total deduction

$33,285

So, your new taxable income is your previous income minus your total deduction ($150,000 - $33,285)

$116,715

Your old tax bill

$45,000

Your new tax bill

$35,014

Estimated tax savings

$9,986

property-location

29 Water St 9 Canadian, Oklahoma, 74425

3 bed • 2 bath • 5 guests

Purchase Price

Est. $360/mo

Agent

Inquire about this property

Contact Agent

$789,900

Zestimate

133

Airbnb Investor Score

$4,987

Annual Profit

13.4%

Cap Rate

20.6%

Cash on Cash

$31,046

Annual Revenue

BNBCalc predicts this property will get $316 per night with 41% occupancy, putting it in the top 47% 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

20.56%

Cap Rate

13.38%

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

$3,560

Deductible property tax

$742

Your total deduction

$6,629

Your adjusted annual income

$150,000 - $6,629 = $143,371

Taxes on $143,371 (30%)

$43,011

Your old tax bill

$45,000

Your new tax bill

$43,011

Estimated tax savings

$1,989

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