BNBCalc Short Term Rental Investment Analysis 625 Iowa St, Norman, OK 73069, USA

3 bed • 1 bath • 7 guests • $176,000

BNB

Calc

Report by:

margy.e.rose@gmail.com

Annual Revenue

$29,563

Profit (Cash Flow)

$167

Cap Rate

6.8%

Annual Revenue

$29,563

AirDNA projects $142/night at 52% occupancy ($26,969).

BNB Calc projects a 57% occupancy rate, $142 rate per night.

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

Return Metrics

0.34% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$167	$334	$501	$669	$836	$1,672	$5,018
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,729	$3,564	$5,513	$7,582	$9,779	$22,970	$140,800
Down Payment	$35,200	$35,200	$35,200	$35,200	$35,200	$35,200	$35,200
Property Appreciation	$5,280	$10,718	$16,319	$22,089	$28,032	$60,529	$251,198
Total Return	$42,376	$49,817	$57,535	$65,541	$73,848	$120,372	$432,216

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.34%

Cap Rate

6.84%

Return on Investment

14.72%

625 Iowa St Norman, Oklahoma, 73069-6932

3 bed • 1 bath • 7 guests

Purchase Price

Est. $844/mo

Inquire about this property

Contact Agent

Norman

Zoning

Laws

$29,563

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$167

Profit

Revenue

$29,563

Operating Expenses

$17,523

Operating Income

$12,040

Mortgage & Taxes

$11,872

Profit (Cash Flow)

$167

$48,730

Cash Investment

Down Payment

$35,200

Renos & Furnishing

$8,250

Closing Costs

$5,280

Total

$48,730

DSCR Ratio

Acceptable

1.01

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.34%

Cap Rate

6.84%

Return on Investment

14.72%

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

$8,353

Deductible property tax

$1,742

Your total deduction

$18,407

Your adjusted annual income

$150,000 - $18,407 = $131,593

Taxes on $131,593 (30%)

$39,478

Your old tax bill

$45,000

Your new tax bill

$39,478

Estimated tax savings

$5,522

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