BNBCalc.com Investment Analysis Report of 315 Linda Ln, Broken Bow, OK 74728, USA

6 bed • 4 bath • 16 guests • $800,000

BNB

Calc

Return Metrics

32.83% 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

32.83%

Cap Rate

14.91%

Return on Investment

48.84%

Annual Revenue

$152,855

AirDNA projects $837/night at 50% occupancy ($152,854).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,796

Annual Expenses

$33,551

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,974

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,274

Management & Platform Fees

$382

Platform Fee (i.e. Airbnb)

$382

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

$37,969

Deductible property tax

$7,920

Est. Depreciation Value

$378,051

Profit on this property

$119,304

Your total deduction

$304,637

So, your new taxable income is your previous income minus your total deduction ($150,000 - $304,637)

-$154,637

Your old tax bill

$45,000

Your new tax bill

-$46,391

Estimated tax savings

$91,391

315 Linda Ln Broken Bow, Oklahoma, 74728-6563

6 bed • 4 bath • 16 guests • $800,000

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

$152,855

Profit (Cash Flow)

$65,340

Cap Rate

14.9%

Annual Revenue

$152,855

AirDNA projects $837/night at 50% occupancy ($152,855)

Occupancy Rate

Avg Daily Rate

Return Metrics

32.83% 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

32.83%

Cap Rate

14.91%

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

$37,969

Deductible property tax

$7,920

Your total deduction

$47,037

Your adjusted annual income

$150,000 - $47,037 = $102,963

Taxes on $102,963 (30%)

$30,889

Your old tax bill

$45,000

Your new tax bill

$30,889

Estimated tax savings

$14,111

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