BNBCalc Short Term Rental Investment Analysis 110 Bent Pinyon Trl, Broken Bow, OK 74728, USA

3 bed • 2 bath • 9 guests • $650,000

BNB

Calc

Annual Revenue

$62,720

Profit (Cash Flow)

-$2,361

Cap Rate

6.4%

Annual Revenue

$62,720

AirDNA projects $324/night at 53% occupancy ($62,719).

BNB Calc projects a 53% occupancy rate, $324 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

-1.49% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,360	-$4,721	-$7,082	-$9,443	-$11,804	-$23,608	-$70,824
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$520,000	$520,000	$520,000	$520,000	$520,000	$520,000	$520,000
Down Payment	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000
Property Appreciation	$19,500	$39,585	$60,272	$81,580	$103,528	$223,545	$927,720
Total Return	$667,139	$684,863	$703,190	$722,137	$741,724	$849,937	$1,506,896

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.49%

Cap Rate

6.38%

Return on Investment

14.88%

110 Bent Pinyon Trl Broken Bow, Oklahoma, 74728

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,118/mo

Inquire about this property

Contact Agent

$62,720

Annual Revenue

AirDNA projects $324/night at 53% occupancy ($62,719.69).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$2,361

Profit

Revenue

$62,720

Operating Expenses

$21,234

Operating Income

$41,486

Mortgage & Taxes

$43,847

Profit (Cash Flow)

-$2,361

$158,000

Cash Investment

Down Payment

$130,000

Renos & Furnishing

$8,500

Closing Costs

$19,500

Total

$158,000

DSCR Ratio

Weak

0.95

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.49%

Cap Rate

6.38%

Return on Investment

14.88%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$30,850

Deductible property tax

$6,435

Your total deduction

$143,015

Your adjusted annual income

$150,000 - $143,015 = $6,985

Taxes on $6,985 (30%)

$2,095

Your old tax bill

$45,000

Your new tax bill

$2,095

Estimated tax savings

$42,905