BNBCalc.com Investment Analysis Report of 278 Lost Creek Trl, Broken Bow, OK 74728, USA

2 bed • 2 bath • 4 guests • $560,000

BNB

Calc

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%

Return on Investment

16.62%

Annual Revenue

$65,744

AirDNA projects $360/night at 60% occupancy ($78,892).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,872

Annual Expenses

$22,467

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,248

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$548

Management & Platform Fees

$164

Platform Fee (i.e. Airbnb)

$164

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

$31,294

Deductible property tax

$6,160

Est. Depreciation Value

$262,076

Profit on this property

$43,277

Your total deduction

$256,252

So, your new taxable income is your previous income minus your total deduction ($150,000 - $256,252)

-$106,252

Your old tax bill

$45,000

Your new tax bill

-$31,876

Estimated tax savings

$76,876

property-location

278 Lost Creek Trl Broken Bow, Oklahoma, 74728

2 bed • 2 bath • 4 guests • $560,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$65,744

Profit (Cash Flow)

$1,181

Cap Rate

7.7%

Annual Revenue

$65,744

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 (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

$31,294

Deductible property tax

$6,160

Your total deduction

$77,724

Your adjusted annual income

$150,000 - $77,724 = $72,276

Taxes on $72,276 (30%)

$21,683

Your old tax bill

$45,000

Your new tax bill

$21,683

Estimated tax savings

$23,317

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 recomend LearnLikeACPA.com