173 Guppy Ln Broken Bow, Oklahoma, 74728
2 bed • 2 bath • 3 guests
Est. $2,638/mo
This property is for sale!
Contact Agent
$52,588
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $313/night at 46% occupancy ($52,587.83). Airbtics projects $300/night at 51% occupancy ($55,882).
Top 63% of comparables
Top 31% 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.
$58,429
Avg annual revenue
51%
Avg occupancy rate
$300
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$55k
$90k
$130k
Sign up to see the data on 40 all comparables
-$5,030
Profit
Revenue
$52,588
Operating Expenses
$20,516
Operating Income
$32,071
Mortgage & Taxes
$37,101
Profit (Cash Flow)
-$5,030
$133,000
Cash Investment
Down Payment
$110,000
Renos & Furnishing
$6,500
Closing Costs
$16,500
Total
$133,000
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.78%
Cap Rate
5.83%
STR Tax Calculator (USA)
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
$26,104
Deductible property tax
$5,445
Your total deduction
$148,319
Your adjusted annual income
$150,000 - $148,319 = $1,681
Taxes on $1,681 (30%)
$504
Your old tax bill
$45,000
Your new tax bill
$504
Estimated tax savings
$44,496
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:
-
Year built:
2018
Size:
1,285 sqft
Type:
SFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 480 Timber Creek Trl | 2 | 2 | 876 | - | 0 | 2009 | $399,000 | - |
| 160 Wild Turkey Trl | 2 | 2 | 2,135 | - | 0 | 2021 | $860,000 | - |
| 37 Ginseng Cir | 4 | 2 | 1,750 | - | 0 | 2019 | $691,000 | 203 |
| 45 Mountain Pine Trl | 5 | 5 | 3,000 | - | 0 | 2017 | $900,000 | 305 |
| 538 Timber Creek Trl | 2 | 2 | 1,473 | - | 0 | 2018 | $0 | - |
| Guppy Ln | 1 | 1 | 1,064 | - | 0 | 2020 | $620,000 | - |
| 88 Redfin Ln | 1 | 1 | 580 | - | 21,780 | 2011 | $0 | 135 |
| 2204s24e4043 | 1 | 1 | 600 | - | 24,350 | 2005 | $299,000 | - |
| 190 Penner Rd | 2 | 2 | 640 | - | 33,106 | 2020 | $476,000 | - |
| 108 Pilotfish Rd | 1 | 1 | 728 | - | 23,958 | - | $535,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: -
- Building area: 1,285 sqft
- Garage: No
- Heating: Central
- Pool: Yes
- Fireplaces: 2
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 9292-00-000-002-0-000-00
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $33,207
- County Est. Land Value: $49,000
- Assessed Land Value: $5,390
- County Est. Structure Value: $252,886
Market Estimate: -