BNBCalc Short Term Rental Investment Analysis 69 Xtreme Ln, Broken Bow, OK 74728, USA

5 bed • 6 bath • 16 guests • $1,050,000

BNB

Calc

Report by:

serdmann1@gmail.com

Annual Revenue

$123,599

Profit (Cash Flow)

$23,621

Cap Rate

9.0%

Annual Revenue

$123,599

AirDNA projects $705/night at 48% occupancy ($123,598).

BNB Calc projects a 48% occupancy rate, $705 rate per night.

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

Return Metrics

9.26% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$23,621	$47,242	$70,863	$94,484	$118,105	$236,210	$708,631
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$10,315	$21,266	$32,893	$45,237	$58,343	$137,039	$840,000
Down Payment	$210,000	$210,000	$210,000	$210,000	$210,000	$210,000	$210,000
Property Appreciation	$31,500	$63,945	$97,363	$131,784	$167,237	$361,112	$1,498,625
Total Return	$275,436	$342,453	$411,120	$481,506	$553,686	$944,362	$3,257,257

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.26%

Cap Rate

8.99%

Return on Investment

25.66%

69 Xtreme Ln Broken Bow, Oklahoma, 74728

5 bed • 6 bath • 16 guests

Purchase Price

Est. $5,036/mo

Inquire about this property

Contact Agent

$123,599

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$23,621

Profit

Revenue

$123,599

Operating Expenses

$29,148

Operating Income

$94,451

Mortgage & Taxes

$70,830

Profit (Cash Flow)

$23,621

$255,000

Cash Investment

Down Payment

$210,000

Renos & Furnishing

$13,500

Closing Costs

$31,500

Total

$255,000

DSCR Ratio

Strong

1.33

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.26%

Cap Rate

8.99%

Return on Investment

25.66%

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

$49,834

Deductible property tax

$10,395

Your total deduction

$82,264

Your adjusted annual income

$150,000 - $82,264 = $67,736

Taxes on $67,736 (30%)

$20,321

Your old tax bill

$45,000

Your new tax bill

$20,321

Estimated tax savings

$24,679

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