BNBCalc.com Investment Analysis Report of 397611 W 2400 Rd, Bartlesville, OK, USA

2 bed • 1 bath • 6 guests • $68,000

BNB

Calc

Return Metrics

79.87% 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

79.87%

Cap Rate

32.45%

Return on Investment

92.24%

Annual Revenue

$41,090

AirDNA projects $141/night at 46% occupancy ($23,689).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,585

Annual Expenses

$19,022

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,042

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$342

Management & Platform Fees

$103

Platform Fee (i.e. Airbnb)

$103

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

$3,227

Deductible property tax

$673

Est. Depreciation Value

$35,318

Profit on this property

$22,068

Your total deduction

$17,151

So, your new taxable income is your previous income minus your total deduction ($150,000 - $17,151)

$132,849

Your old tax bill

$45,000

Your new tax bill

$39,855

Estimated tax savings

$5,145

397611 W 2400 Rd Bartlesville, Oklahoma, 74006-0229

2 bed • 1 bath • 6 guests • $68,000

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

$41,090

Profit (Cash Flow)

$17,484

Cap Rate

32.5%

Annual Revenue

$41,090

AirDNA projects $141/night at 46% occupancy ($23,690)

Occupancy Rate

Avg Daily Rate

Return Metrics

79.87% 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

79.87%

Cap Rate

32.45%

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

$3,227

Deductible property tax

$673

Your total deduction

-$6,974

Your adjusted annual income

$150,000 - -$6,974 = $156,974

Taxes on $156,974 (30%)

$47,092

Your old tax bill

$45,000

Your new tax bill

$47,092

Estimated tax savings

-$2,092

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