BNBCalc Short Term Rental Investment Analysis 94 Ebb Tide Rd, Broken Bow, OK 74728, USA

6 bed • 3 bath • 20 guests • $1,100,000

BNB

Calc

Report by:

andrewschlicht@gmail.com

Annual Revenue

$112,269

Profit (Cash Flow)

$10,391

Cap Rate

7.7%

Annual Revenue

$112,269

AirDNA projects $654/night at 47% occupancy ($112,268).

BNB Calc projects a 47% occupancy rate, $654 rate per night.

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

Return Metrics

3.88% 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)	$10,391	$20,782	$31,173	$41,564	$51,956	$103,912	$311,737
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$10,806	$22,279	$34,460	$47,392	$61,121	$143,565	$880,000
Down Payment	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000
Property Appreciation	$33,000	$66,990	$101,999	$138,059	$175,201	$378,308	$1,569,988
Total Return	$274,197	$330,051	$387,633	$447,016	$508,279	$845,785	$2,981,725

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.88%

Cap Rate

7.69%

Return on Investment

20.24%

94 Ebb Tide Rd Broken Bow, Oklahoma, 74728

6 bed • 3 bath • 20 guests

Purchase Price

Est. $5,276/mo

Inquire about this property

Contact Agent

$112,269

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,391

Profit

Revenue

$112,269

Operating Expenses

$27,675

Operating Income

$84,594

Mortgage & Taxes

$74,203

Profit (Cash Flow)

$10,391

$267,750

Cash Investment

Down Payment

$220,000

Renos & Furnishing

$14,750

Closing Costs

$33,000

Total

$267,750

DSCR Ratio

Acceptable

1.14

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.88%

Cap Rate

7.69%

Return on Investment

20.24%

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

$52,207

Deductible property tax

$10,890

Your total deduction

$100,619

Your adjusted annual income

$150,000 - $100,619 = $49,381

Taxes on $49,381 (30%)

$14,814

Your old tax bill

$45,000

Your new tax bill

$14,814

Estimated tax savings

$30,186

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