BNBCalc.com Investment Analysis Report of 447 Mako Rd, Broken Bow, OK 74728, USA

5 bed • 2 bath • 12 guests • $525,000

BNB

Calc

Return Metrics

9.03% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

9.03%

Cap Rate

9.03%

Return on Investment

24.73%

Annual Revenue

$70,273

AirDNA projects $370/night at 52% occupancy ($70,272).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,901

Annual Expenses

$22,815

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,286

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$586

Management & Platform Fees

$176

Platform Fee (i.e. Airbnb)

$176

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

$24,917

Deductible property tax

$5,197

Est. Depreciation Value

$249,796

Profit on this property

$47,457

Your total deduction

$232,453

So, your new taxable income is your previous income minus your total deduction ($150,000 - $232,453)

-$82,453

Your old tax bill

$45,000

Your new tax bill

-$24,736

Estimated tax savings

$69,736

447 Mako Rd Broken Bow, Oklahoma, 74728

5 bed • 2 bath • 12 guests • $525,000

Annual Revenue

$70,273

Profit (Cash Flow)

$12,045

Cap Rate

9.0%

Annual Revenue

$70,273

AirDNA projects $370/night at 52% occupancy ($70,273)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.03% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.03%

Cap Rate

9.03%

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

$24,917

Deductible property tax

$5,197

Your total deduction

$62,213

Your adjusted annual income

$150,000 - $62,213 = $87,787

Taxes on $87,787 (30%)

$26,336

Your old tax bill

$45,000

Your new tax bill

$26,336

Estimated tax savings

$18,664

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