278 Lost Creek Trl
Broken Bow, Oklahoma, 74728
2 bed • 2 bath • 4 guests • $560,000
Annual Revenue
$65,743
Profit (Cash Flow)
$1,181
Cash on Cash Return
0.9%
Annual Revenue
AirDNA projects $360/night at 60% occupancy ($78,892).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.87% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.87%
Cap Rate
7.72%
Tax Calculator
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
$31,293
Deductible property tax
$6,160
Your total deduction
$80,636
Your adjusted annual income
$150,000 - $80,636 = $69,363
Taxes on $69,363 (30%)
$20,809
Your old tax bill
$45,000
Your new tax bill
$20,809
Estimated tax savings
$24,190
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