BNBCalc.com Investment Analysis Report of 69 Xtreme Ln, Broken Bow, OK 74728, USA

5 bed • 6 bath • 16 guests • $1,050,000

BNB

Calc

Return Metrics

9.03% 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

9.03%

Cap Rate

8.93%

Return on Investment

25.42%

Annual Revenue

$123,599

AirDNA projects $705/night at 48% occupancy ($123,598).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,479

Annual Expenses

$29,748

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,730

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,030

Management & Platform Fees

$309

Platform Fee (i.e. Airbnb)

$309

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

$49,834

Deductible property tax

$10,395

Est. Depreciation Value

$492,232

Profit on this property

$93,851

Your total deduction

$458,611

So, your new taxable income is your previous income minus your total deduction ($150,000 - $458,611)

-$308,611

Your old tax bill

$45,000

Your new tax bill

-$92,583

Estimated tax savings

$137,583

69 Xtreme Ln Broken Bow, Oklahoma, 74728

5 bed • 6 bath • 16 guests • $1,050,000

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

$123,599

Profit (Cash Flow)

$23,027

Cap Rate

8.9%

Annual Revenue

$123,599

AirDNA projects $705/night at 48% occupancy ($123,599)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.03% 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

9.03%

Cap Rate

8.93%

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

$49,834

Deductible property tax

$10,395

Your total deduction

$123,283

Your adjusted annual income

$150,000 - $123,283 = $26,717

Taxes on $26,717 (30%)

$8,015

Your old tax bill

$45,000

Your new tax bill

$8,015

Estimated tax savings

$36,985

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