110 Bent Pinyon Trl Broken Bow, Oklahoma, 74728
3 bed • 2 bath • 9 guests • $650,000
Annual Revenue
$62,720
Profit (Cash Flow)
-$2,950
Cap Rate
6.3%
Annual Revenue
AirDNA projects $324/night at 53% occupancy ($62,720)
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.86% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.86%
Cap Rate
6.29%
Tax Calculator (USA)
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
$30,850
Deductible property tax
$6,435
Your total deduction
$93,557
Your adjusted annual income
$150,000 - $93,557 = $56,443
Taxes on $56,443 (30%)
$16,933
Your old tax bill
$45,000
Your new tax bill
$16,933
Estimated tax savings
$28,067
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