BNBCalc Short Term Rental Investment Analysis 238 Timber Creek Trail, Broken Bow, OK 74728, USA

4 bed • 5 bath • 10 guests • $875,000

BNB

Calc

Report by:

luke.lechner123@gmail.com

Annual Revenue

$103,010

Profit (Cash Flow)

$17,514

Cap Rate

8.7%

Annual Revenue

$103,010

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

BNB Calc projects a 51% occupancy rate, $553 rate per night.

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

Return Metrics

8.24% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,513	$35,027	$52,541	$70,055	$87,568	$175,137	$525,412
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,596	$17,722	$27,411	$37,698	$48,619	$114,199	$700,000
Down Payment	$175,000	$175,000	$175,000	$175,000	$175,000	$175,000	$175,000
Property Appreciation	$26,250	$53,287	$81,136	$109,820	$139,364	$300,926	$1,248,854
Total Return	$227,359	$281,037	$336,088	$392,573	$450,553	$765,264	$2,649,267

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.24%

Cap Rate

8.74%

Return on Investment

24.63%

238 Timber Creek Trail Broken Bow, Oklahoma, 74728

4 bed • 5 bath • 10 guests

Purchase Price

Est. $4,197/mo

Inquire about this property

Contact Agent

$103,010

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,514

Profit

Revenue

$103,010

Operating Expenses

$26,471

Operating Income

$76,538

Mortgage & Taxes

$59,025

Profit (Cash Flow)

$17,514

$212,500

Cash Investment

Down Payment

$175,000

Renos & Furnishing

$11,250

Closing Costs

$26,250

Total

$212,500

DSCR Ratio

Strong

1.30

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.24%

Cap Rate

8.74%

Return on Investment

24.63%

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

$41,528

Deductible property tax

$8,663

Your total deduction

$70,723

Your adjusted annual income

$150,000 - $70,723 = $79,277

Taxes on $79,277 (30%)

$23,783

Your old tax bill

$45,000

Your new tax bill

$23,783

Estimated tax savings

$21,217

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