Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 156 Buttonwood Trl, Broken Bow, OK, 74728

2 bed • 3 bath • 6 guests • $894,500

BNB

Calc

Annual Revenue

$127,068

Profit (Cash Flow)

$88,014

Cap Rate

10.8%

Annual Revenue

$127,068

AirDNA projects $390/night at 55% occupancy ($78,344). Airbtics projects $376/night at 57% occupancy ($78,279). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, $497 rate per night.

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

Percentiles25%50%75%90%
Revenue$42,138$64,722$125,197$181,602
Occupancy45%58%70%78%
Nightly Rate$245$292$475$621

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$52,725
$268
51%
213$150❌✅✅Y / Y⭐️ 5 (74)
$212,553
$690
83%
22.52$155❌✅❌Y / Y⭐️ 5 (140)
$72,835
$296
64%
222$175❌✅✅Y / Y⭐️ 5 (27)
$65,414
$223
75%
221$140❌✅❌Y / Y⭐️ 0 (2)
$39,066
$278
36%
222$135❌✅✅Y / Y⭐️ 5 (17)
$65,709
$291
60%
222$150✅✅✅Y / Y⭐️ 5 (29)
$65,235
$218
78%
222$150❌✅✅Y / Y⭐️ 5 (42)
$45,762
$325
37%
22.52$125❌✅❌Y / Y⭐️ 5 (94)
$123,919
$734
44%
231$300✅✅❌Y / Y⭐️ 5 (11)
$91,130
$293
84%
222$105✅✅✅Y / Y⭐️ 5 (5)
$110,958
$529
56%
23.52$181❌✅❌Y / Y⭐️ 5 (18)
$89,184
$336
70%
22.52$161❌✅✅Y / Y⭐️ 5 (59)
$75,101
$312
63%
22.51$125❌✅❌Y / Y⭐️ 5 (270)
$44,251
$177
65%
211$125❌❌❌Y / Y⭐️ 5 (31)
$70,462
$234
78%
23.51$140❌✅✅Y / Y⭐️ 4.5 (3)
$61,268
$354
46%
212$110❌✅❌Y / Y⭐️ 5 (13)
$82,418
$600
36%
22.52$248❌✅✅Y / Y⭐️ 5 (41)
$55,003
$249
55%
222$160❌✅❌Y / Y⭐️ 4.9 (26)
$149,560
$614
64%
221$175❌✅✅Y / Y⭐️ 5 (78)
$68,803
$469
39%
222$170❌✅❌Y / Y⭐️ 5 (25)
$44,478
$170
64%
221$125❌✅✅Y / Y⭐️ 4.8 (6)
$69,059
$278
64%
22.51$195❌✅✅Y / Y⭐️ 5 (38)
$128,110
$493
71%
221$0❌✅✅Y / Y⭐️ 5 (35)
$58,502
$432
37%
222$0❌✅❌Y / Y⭐️ 5 (6)
$61,794
$282
55%
242$185❌✅❌Y / Y⭐️ 4.5 (11)
$190,434
$732
70%
222$175❌✅✅Y / Y⭐️ 5 (5)
$71,202
$274
71%
22.52$0✅✅✅Y / Y⭐️ 5 (6)
$56,246
$226
68%
232$0✅✅✅Y / Y⭐️ 4.5 (7)
$33,233
$227
40%
222$0❌✅✅Y / Y⭐️ 5 (10)
$211,568
$1,193
47%
222$150❌✅❌Y / Y⭐️ 5 (55)
$69,720
$443
43%
222$0❌✅❌Y / Y⭐️ 5 (5)
$39,344
$215
50%
221$0❌✅✅Y / Y⭐️ 5 (2)
$64,256
$209
84%
221$0❌❌❌Y / Y⭐️ 5 (19)
$45,896
$220
57%
211$0✅✅✅Y / Y⭐️ 5 (11)
$59,029
$288
56%
221$0❌✅❌Y / Y⭐️ 5 (11)
$63,758
$268
65%
22.51$0❌✅✅Y / Y⭐️ 5 (21)
$51,809
$275
50%
222$150❌✅❌Y / N⭐️ 0 (0)
$81,222
$304
73%
222$0❌✅✅Y / Y⭐️ 5 (2)

Return Metrics

41.42% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$88,013$176,027$264,041$352,055$440,069$880,139$2,640,418
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$715,600$715,600$715,600$715,600$715,600$715,600$715,600
Down Payment$178,900$178,900$178,900$178,900$178,900$178,900$178,900
Property Appreciation$26,835$54,475$82,944$112,267$142,470$307,633$1,276,686
Total Return$1,009,348$1,125,002$1,241,486$1,358,823$1,477,040$2,082,272$4,811,604

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

41.42%

Cap Rate

10.82%

Return on Investment

61.08%

property-location

156 Buttonwood Trl Broken Bow, Oklahoma, 74728

2 bed • 3 bath • 6 guests

$854,500

Zestimate

177

Airbnb Investor Score

$51,809

Annual Profit

10.8%

Cap Rate

41.4%

Cash on Cash

$127,068

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $390/night at 55% occupancy.Projected nightly rate is $376/night at 57% occupancy.

Top 26% of comparables

Top 21% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$78,417

Avg annual revenue

57%

Avg occupancy rate

$376

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

$90k

$150k

$215k

Sign up to see the data on 40 all comparables

$88,014

Profit

Revenue

$127,068

Operating Expenses

$30,199

Operating Income

$96,869

Mortgage & Taxes

$8,856

Profit (Cash Flow)

$88,014

$185,650

Cash Investment

Down Payment

$178,900

Renos & Furnishing

$6,750

Total

$185,650

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

41.42%

Cap Rate

10.82%

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

$21,058

Deductible property tax

$8,856

Your total deduction

$31,622

Your adjusted annual income

$150,000 - $31,622 = $118,378

Taxes on $118,378 (30%)

$35,513

Your old tax bill

$45,000

Your new tax bill

$35,513

Estimated tax savings

$9,487

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:

1.35 sqft

Year built:

2021

Size:

1,900 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Heat Pump

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 2
  • Lot size: 1.35 sqft
  • Building area: 1,900 sqft
  • Garage: No
  • Heating: Heat pump
  • Pool: No
  • Fireplaces: 3
  • Basement: No
  • Cooling: Central Air
  • View: -
  • Parking: Gravel
  • Amenities: Dishwasher, Grill, Microwave, Refrigerator, Washer/Dryer, Free-Standing Electric Oven, Free-Standing Gas Range
  • Price per square foot: $449

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 156NONEButtonwood74728
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $854,500

Schools

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