BNBCalc Short Term Rental Investment Analysis 3224 S 113th W Ave, Sand Springs, OK 74063, USA

3 bed • 2 bath • 8 guests • $140,000

BNB

Calc

Annual Revenue

$47,244

Profit (Cash Flow)

$18,579

Cap Rate

20.0%

Annual Revenue

$47,244

AirDNA projects $142/night at 74% occupancy ($38,379).

BNB Calc projects a 65% occupancy rate, $199 rate per night.

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

Return Metrics

45.64% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,578	$37,157	$55,735	$74,314	$92,892	$185,785	$557,357
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$112,000	$112,000	$112,000	$112,000	$112,000	$112,000	$112,000
Down Payment	$28,000	$28,000	$28,000	$28,000	$28,000	$28,000	$28,000
Property Appreciation	$4,200	$8,526	$12,981	$17,571	$22,298	$48,148	$199,816
Total Return	$162,778	$185,683	$208,717	$231,885	$255,191	$373,934	$897,174

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.64%

Cap Rate

20.01%

Return on Investment

59.34%

3224 S 113th W Ave Sand Springs, Oklahoma, 74063-3418

3 bed • 2 bath • 8 guests

Purchase Price

Est. $671/mo

Inquire about this property

Contact Agent

$47,244

Annual Revenue

Projected nightly rate is $142/night at 74% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$18,579

Profit

Revenue

$47,244

Operating Expenses

$19,222

Operating Income

$28,023

Mortgage & Taxes

$9,444

Profit (Cash Flow)

$18,579

$40,700

Cash Investment

Down Payment

$28,000

Renos & Furnishing

$8,500

Closing Costs

$4,200

Total

$40,700

DSCR Ratio

Strong

2.97

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

45.64%

Cap Rate

20.01%

Return on Investment

59.34%

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

$6,645

Deductible property tax

$1,386

Your total deduction

-$3,536

Your adjusted annual income

$150,000 - -$3,536 = $153,536

Taxes on $153,536 (30%)

$46,061

Your old tax bill

$45,000

Your new tax bill

$46,061

Estimated tax savings

-$1,061

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