BNBCalc Short Term Rental Investment Analysis 17001 Maple Dr, Kellyville, OK 74039, USA

1 bed • 1 bath • 4 guests • $169,500

BNB

Calc

Annual Revenue

$28,986

Profit (Cash Flow)

$704

Cap Rate

7.2%

Annual Revenue

$28,986

AirDNA projects $124/night at 64% occupancy ($28,985).

BNB Calc projects a 64% occupancy rate, $124 rate per night.

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

Return Metrics

1.62% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$703	$1,407	$2,111	$2,814	$3,518	$7,036	$21,110
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$135,600	$135,600	$135,600	$135,600	$135,600	$135,600	$135,600
Down Payment	$33,900	$33,900	$33,900	$33,900	$33,900	$33,900	$33,900
Property Appreciation	$5,085	$10,322	$15,717	$21,273	$26,996	$58,293	$241,920
Total Return	$175,288	$181,229	$187,328	$193,588	$200,015	$234,830	$432,531

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.62%

Cap Rate

7.16%

Return on Investment

17.24%

17001 Maple Dr Kellyville, Oklahoma, 74039

1 bed • 1 bath • 4 guests

Purchase Price

Est. $813/mo

Inquire about this property

Contact Agent

$28,986

Annual Revenue

Projected nightly rate is $124/night at 64% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$704

Profit

Revenue

$28,986

Operating Expenses

$16,848

Operating Income

$12,138

Mortgage & Taxes

$11,434

Profit (Cash Flow)

$704

$43,235

Cash Investment

Down Payment

$33,900

Renos & Furnishing

$4,250

Closing Costs

$5,085

Total

$43,235

DSCR Ratio

Acceptable

1.06

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.62%

Cap Rate

7.16%

Return on Investment

17.24%

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

$8,045

Deductible property tax

$1,678

Your total deduction

$16,675

Your adjusted annual income

$150,000 - $16,675 = $133,325

Taxes on $133,325 (30%)

$39,998

Your old tax bill

$45,000

Your new tax bill

$39,998

Estimated tax savings

$5,002

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