BNBCalc.com Investment Analysis Report of 372 Timber Creek Trail, Broken Bow, OK 74728, USA

3 bed • 3 bath • 10 guests • $850,000

BNB

Calc

Return Metrics

4.7% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

4.7%

Cap Rate

7.82%

Return on Investment

22.02%

Annual Revenue

$92,480

AirDNA projects $422/night at 60% occupancy ($92,479).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,162

Annual Expenses

$25,942

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,471

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$771

Management & Platform Fees

$231

Platform Fee (i.e. Airbnb)

$231

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

$40,342

Deductible property tax

$8,415

Est. Depreciation Value

$391,479

Profit on this property

$66,537

Your total deduction

$373,699

So, your new taxable income is your previous income minus your total deduction ($150,000 - $373,699)

-$223,699

Your old tax bill

$45,000

Your new tax bill

-$67,110

Estimated tax savings

$112,110

372 Timber Creek Trail

Broken Bow, Oklahoma, 74728

3 bed • 3 bath • 10 guests • $850,000

Annual Revenue

$92,480

Profit (Cash Flow)

$9,201

Cap Rate

7.8%

Annual Revenue

$92,480

AirDNA projects $422/night at 60% occupancy ($92,480)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.7% 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

4.7%

Cap Rate

7.82%

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

$40,342

Deductible property tax

$8,415

Your total deduction

$107,139

Your adjusted annual income

$150,000 - $107,139 = $42,861

Taxes on $42,861 (30%)

$12,858

Your old tax bill

$45,000

Your new tax bill

$12,858

Estimated tax savings

$32,142

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