BNBCalc Short Term Rental Investment Analysis 1406 Camp Ranch Rd, Broken Bow, OK, 74728

1 bed • 1 bath • 3 guests • $575,000

BNB

Calc

Annual Revenue

$56,386

Profit (Cash Flow)

-$3,412

Cap Rate

6.2%

Annual Revenue

$56,386

AirDNA projects $325/night at 54% occupancy ($64,100). Airbtics projects $249/night at 62% occupancy ($56,386). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 62% occupancy rate, $249 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,395	$49,631	$73,856	$120,836
Occupancy	50%	61%	75%	86%
Nightly Rate	$190	$212	$256	$371

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
LUXE Romantic 1 Bed Cabin, in popular Timber Creek	$65,577	$182	96%	1	1	1	$125	❌	✅	✅	Y / Y	⭐️ 5 (127)
Vacana: Jacuzzi Soaking Tub in Bedroom, Private	$58,252	$319	47%	1	1	1	$120	❌	✅	❌	Y / Y	⭐️ 5 (20)
Breakfast @ Tiffanys Romance/Hot Tub/Grill/Firepit	$100,475	$352	75%	1	1	1	$120	❌	✅	❌	Y / Y	⭐️ 5 (97)
Straight To Voicemail Cabin, New Modern Cabin	$64,712	$221	75%	1	1	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (161)
Hot tub * Sauna * Outdoor shower * Romantic	$68,920	$382	48%	1	1	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (55)
Brand new honeymoon cabin, creek lot, gazebo, hot	$59,846	$294	54%	1	1	1	$115	❌	✅	❌	Y / Y	⭐️ 5 (18)
Somewhere With You - Hot Tub, Fire Pit, Sleeps 2-4	$38,346	$203	50%	1	1	1	$85	❌	✅	❌	Y / Y	⭐️ 5 (280)
boasting couples cabin \| central Hochatown	$131,050	$564	61%	1	1.5	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (42)
American Summer \| 1 Bedroom Luxury cabin	$31,146	$230	37%	1	2	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (1)
Midnight Rhapsody Couple's Haven	$65,924	$251	69%	1	1.5	2	$115	❌	✅	❌	Y / Y	⭐️ 5 (6)
Sunset Dreams- New 1 Bedroom cabin w/Hot Tub	$61,908	$209	77%	1	1	1	$100	❌	✅	✅	Y / Y	⭐️ 4.5 (6)
#Honeymoon	$34,668	$256	37%	1	1	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (13)
Twisted Oak - Charming Cabin Hideaway	$45,297	$197	60%	1	1	2	$145	❌	✅	❌	Y / Y	⭐️ 5 (62)
Broken Bow Cabin w/ Hot Tub, Deer-Spotting & More!	$69,837	$570	33%	1	1	2	$124	❌	✅	✅	Y / Y	⭐️ 4.8 (112)
Trains I Missed: Hot Tub & Outdoor Amenities	$55,664	$234	62%	1	1	1	$110	❌	✅	✅	Y / Y	⭐️ 5 (28)
Harmony in the Pines - Romantic Escape w/ Hot Tub	$56,656	$214	71%	1	1.5	1	$80	❌	✅	❌	Y / Y	⭐️ 5 (44)
New/Relaxing Oasis: Exactly as Pictured, Plus More	$56,562	$196	75%	1	1	2	$130	❌	✅	❌	Y / Y	⭐️ 5 (89)
Day Drinkin'- New 1 bedroom w/hot tub	$54,585	$190	73%	1	1	1	$100	❌	✅	✅	Y / Y	⭐️ 5 (4)
New Luxury Honeymoon- Private Hot Tub & Fireplaces	$44,410	$257	45%	1	1	1	$90	❌	✅	❌	Y / Y	⭐️ 5 (12)
A Stunning Broken Bow Escape	$65,008	$173	96%	1	1	1	$85	❌	✅	❌	Y / Y	⭐️ 5 (188)
Just Chillin - Rustic Luxury w/ Hot Tub & Arcade	$57,256	$241	64%	1	1.5	1	$80	❌	✅	✅	Y / Y	⭐️ 5 (12)
The Vine: A Dream Escape for Couples!	$46,613	$197	59%	1	1	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (37)
A Winter Escape, Cozy and Chic – The Denizen	$56,643	$203	67%	1	1.5	1	$150	❌	✅	✅	Y / Y	⭐️ 5 (142)
Just You N Me in Hochatown/Broken Bow, OK	$52,959	$212	66%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (18)
Black Bear Den	$37,615	$191	51%	1	1	1	$125	❌	✅	✅	Y / Y	⭐️ 5 (21)
Eagle Forest	$39,762	$194	56%	1	1	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (16)
Enchanted Winter Escape:Hot Tub Nights to Remember	$82,826	$249	87%	1	1	2	$115	❌	✅	✅	Y / Y	⭐️ 5 (77)
Near New Casino: Broken Bow Cabin w/ Hot Tub	$68,557	$353	50%	1	1	2	$129	❌	✅	❌	Y / Y	⭐️ 5 (23)
NEW! Farmhouse-Chic Cabin w/ Hot Tub & Firepit	$66,912	$183	94%	1	1.5	1	$125	❌	✅	✅	Y / Y	⭐️ 5 (47)
New Romantic Getaway Cabin!	$53,911	$186	76%	1	1	1	$100	❌	✅	✅	Y / Y	⭐️ 5 (71)
New Year, New Memories: Romantic January Escape!	$69,064	$370	51%	1	1	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (44)
Xanadu Cabin \| 1 bedroom, 1 bath Luxury cabin \|	$38,247	$190	55%	1	1	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (5)
Vacana: Hot Tub, Soaking Tub, Romantic, Close2Town	$54,630	$439	34%	1	1	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (5)
Under The Stars	$42,796	$162	67%	1	1	1	$100	❌	✅	✅	Y / Y	⭐️ 5 (11)
Under the Stars: Secluded, Hot Tub, Firepit, Pets	$56,342	$179	86%	1	1	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (27)
Under the Stars - Secluded couples getaway!	$44,544	$167	65%	1	1	1	$125	❌	✅	✅	Y / N	⭐️ 1 (1)
Over the Moon - Secluded getaway	$34,374	$167	50%	1	1	1	$125	❌	✅	✅	Y / N	⭐️ 5 (2)
51 N Holland Trail	$57,183	$186	84%	1	1	1	$0	❌	✅	❌	Y / Y	⭐️ 0 (6)
NEW Sep-Oct Specials! 1BR+ w/ fireside bocce ball!	$39,760	$213	51%	1	2	1	$0	❌	✅	✅	Y / Y	⭐️ 4.5 (15)
River's Edge 1 bedroom, hot tub, fireplace	$37,501	$218	47%	1	1	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (7)

Return Metrics

-2.49% 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)	-$3,411	-$6,823	-$10,234	-$13,646	-$17,057	-$34,115	-$102,346
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,648	$11,646	$18,013	$24,773	$31,949	$75,045	$460,000
Down Payment	$115,000	$115,000	$115,000	$115,000	$115,000	$115,000	$115,000
Property Appreciation	$17,250	$35,017	$53,318	$72,167	$91,582	$197,751	$820,675
Total Return	$134,487	$154,840	$176,096	$198,294	$221,474	$353,682	$1,293,329

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.49%

Cap Rate

6.15%

Return on Investment

14.27%

1406 Camp Ranch Rd Broken Bow, Oklahoma, 74728

1 bed • 1 bath • 3 guests

Purchase Price

Est. $2,758/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

-$3,411

Annual Profit

6.2%

Cap Rate

-2.5%

Cash on Cash

$56,386

Annual Revenue

BNBCalc predicts this property will get $249 per night with 62% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$56,658

Avg annual revenue

62%

Avg occupancy rate

$249

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$65k

$95k

$130k

-$3,412

Profit

Revenue

$56,386

Operating Expenses

$21,010

Operating Income

$35,376

Mortgage & Taxes

$38,788

Profit (Cash Flow)

-$3,412

$136,500

Cash Investment

Down Payment

$115,000

Renos & Furnishing

$4,250

Closing Costs

$17,250

Total

$136,500

DSCR Ratio

Weak

0.91

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.49%

Cap Rate

6.15%

Return on Investment

14.27%

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

$27,290

Deductible property tax

$5,692

Your total deduction

$60,962

Your adjusted annual income

$150,000 - $60,962 = $89,038

Taxes on $89,038 (30%)

$26,711

Your old tax bill

$45,000

Your new tax bill

$26,711

Estimated tax savings

$18,289

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

0.97 sqft

Year built:

2023

Size:

836 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Heat Pump

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 0.97 sqft

Building area: 836 sqft

Garage: No

Heating: Heat pump

Pool: No

Fireplaces: 2

Basement: No

Cooling: Heat Pump

View: -

Parking: -

Amenities: -

Price per square foot: $687

Lot Info

Zoning: -

Land Use: -

Parcel Number: 1406NONECampRanch74728

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Rector Johnson Middle School with 7/10 star rating
High School: Broken Bow High School with 5/10 star rating