BNBCalc.com Investment Analysis Report of 401 Oak St, Broken Bow, OK 74728, USA

4 bed • 4 bath • 16 guests • $1,000,000

BNB

Calc

Return Metrics

21.79% 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

21.79%

Cap Rate

11.99%

Return on Investment

38.31%

Annual Revenue

$153,622

AirDNA projects $701/night at 60% occupancy ($153,621).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,804

Annual Expenses

$33,651

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,980

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,280

Management & Platform Fees

$384

Platform Fee (i.e. Airbnb)

$384

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$467,604

Profit on this property

$119,971

Your total deduction

$404,994

So, your new taxable income is your previous income minus your total deduction ($150,000 - $404,994)

-$254,994

Your old tax bill

$45,000

Your new tax bill

-$76,498

Estimated tax savings

$121,498

401 Oak St Broken Bow, Oklahoma, 74728-1934

4 bed • 4 bath • 16 guests • $1,000,000

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

$153,622

Profit (Cash Flow)

$52,519

Cap Rate

12.0%

Annual Revenue

$153,622

AirDNA projects $701/night at 60% occupancy ($153,622)

Occupancy Rate

Avg Daily Rate

Return Metrics

21.79% 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

21.79%

Cap Rate

11.99%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$86,466

Your adjusted annual income

$150,000 - $86,466 = $63,534

Taxes on $63,534 (30%)

$19,060

Your old tax bill

$45,000

Your new tax bill

$19,060

Estimated tax savings

$25,940

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