BNBCalc Short Term Rental Investment Analysis 112 Palo Verde Trl, Broken Bow, OK 74728, USA

8 bed • 5 bath • 20 guests • $1,700,000

BNB

Calc

Report by:

serdmann1@gmail.com

Annual Revenue

$227,678

Profit (Cash Flow)

$70,324

Cap Rate

10.9%

Annual Revenue

$227,678

AirDNA projects $974/night at 64% occupancy ($227,678).

BNB Calc projects a 64% occupancy rate, $974 rate per night.

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

Return Metrics

17.14% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$70,323	$140,647	$210,970	$281,294	$351,618	$703,236	$2,109,709
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$16,700	$34,431	$53,256	$73,242	$94,460	$221,874	$1,360,000
Down Payment	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000
Property Appreciation	$51,000	$103,530	$157,635	$213,364	$270,765	$584,657	$2,426,346
Total Return	$478,024	$618,609	$761,863	$907,901	$1,056,844	$1,849,768	$6,236,055

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.14%

Cap Rate

10.88%

Return on Investment

33.64%

112 Palo Verde Trl Broken Bow, Oklahoma, 74728

8 bed • 5 bath • 20 guests

Purchase Price

Est. $8,154/mo

Inquire about this property

Contact Agent

$227,678

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$70,324

Profit

Revenue

$227,678

Operating Expenses

$42,678

Operating Income

$185,000

Mortgage & Taxes

$114,677

Profit (Cash Flow)

$70,324

$410,250

Cash Investment

Down Payment

$340,000

Renos & Furnishing

$19,250

Closing Costs

$51,000

Total

$410,250

DSCR Ratio

Strong

1.61

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.14%

Cap Rate

10.88%

Return on Investment

33.64%

STR 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 est deduction will be...

Deductible mortgage interest

$80,684

Deductible property tax

$16,830

Your total deduction

$100,749

Your adjusted annual income

$150,000 - $100,749 = $49,251

Taxes on $49,251 (30%)

$14,775

Your old tax bill

$45,000

Your new tax bill

$14,775

Estimated tax savings

$30,225

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com