94 Ebb Tide Rd
Broken Bow, Oklahoma, 74728
6 bed • 3 bath • 20 guests • $1,100,000
Annual Revenue
$112,268
Profit (Cash Flow)
$9,797
Cash on Cash Return
3.7%
Annual Revenue
AirDNA projects $654/night at 47% occupancy ($112,268).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.65% 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
3.65%
Cap Rate
7.63%
Tax Calculator
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
$52,207
Deductible property tax
$10,889
Your total deduction
$150,203
Your adjusted annual income
$150,000 - $150,203 = -$203
Taxes on -$203 (30%)
-$61
Your old tax bill
$45,000
Your new tax bill
-$61
Estimated tax savings
$45,061
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