BNBCalc.com Investment Analysis Report of 238 Timber Creek Trail, Broken Bow, OK 74728, USA

4 bed • 5 bath • 10 guests • $875,000

BNB

Calc

Return Metrics

27.8% 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

27.8%

Cap Rate

13.49%

Return on Investment

44.2%

Annual Revenue

$151,485

AirDNA projects $553/night at 51% occupancy ($103,009).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,781

Annual Expenses

$33,373

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,962

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,262

Management & Platform Fees

$379

Platform Fee (i.e. Airbnb)

$379

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

$41,528

Deductible property tax

$8,663

Est. Depreciation Value

$410,194

Profit on this property

$118,112

Your total deduction

$342,273

So, your new taxable income is your previous income minus your total deduction ($150,000 - $342,273)

-$192,273

Your old tax bill

$45,000

Your new tax bill

-$57,682

Estimated tax savings

$102,682

238 Timber Creek Trail

Broken Bow, Oklahoma, 74728

4 bed • 5 bath • 10 guests • $875,000

Annual Revenue

$151,485

Profit (Cash Flow)

$59,096

Cap Rate

13.5%

Annual Revenue

$151,485

AirDNA projects $553/night at 51% occupancy ($103,010)

Occupancy Rate

Avg Daily Rate

Return Metrics

27.8% 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

27.8%

Cap Rate

13.49%

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

$41,528

Deductible property tax

$8,663

Your total deduction

$62,833

Your adjusted annual income

$150,000 - $62,833 = $87,167

Taxes on $87,167 (30%)

$26,150

Your old tax bill

$45,000

Your new tax bill

$26,150

Estimated tax savings

$18,850

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