BNBCalc.com Investment Analysis Report of 113 Briarwood Dr, Davis, OK 73030, USA

4 bed • 2 bath • 10 guests • $180,000

BNB

Calc

Return Metrics

45.97% 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

45.97%

Cap Rate

18.14%

Return on Investment

63.54%

Annual Revenue

$53,537

AirDNA projects $349/night at 42% occupancy ($53,537).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,740

Annual Expenses

$20,880

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,146

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$446

Management & Platform Fees

$134

Platform Fee (i.e. Airbnb)

$134

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

$8,005

Deductible property tax

$1,980

Est. Depreciation Value

$89,622

Profit on this property

$32,658

Your total deduction

$66,949

So, your new taxable income is your previous income minus your total deduction ($150,000 - $66,949)

$83,051

Your old tax bill

$45,000

Your new tax bill

$24,915

Estimated tax savings

$20,085

113 Briarwood Dr

Davis, Oklahoma, 73030-9608

4 bed • 2 bath • 10 guests • $180,000

Annual Revenue

$53,537

Profit (Cash Flow)

$19,722

Cap Rate

18.1%

Annual Revenue

$53,537

AirDNA projects $349/night at 42% occupancy ($53,537)

Occupancy Rate

Avg Daily Rate

Return Metrics

45.97% 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

45.97%

Cap Rate

18.14%

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

$8,005

Deductible property tax

$1,980

Your total deduction

$5,797

Your adjusted annual income

$150,000 - $5,797 = $144,203

Taxes on $144,203 (30%)

$43,261

Your old tax bill

$45,000

Your new tax bill

$43,261

Estimated tax savings

$1,739

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