BNBCalc Short Term Rental Investment Analysis Broken Bow

1 bed • 1 bath • 2 guests • $300,000

BNB

Calc

Annual Revenue

$50,897

Profit (Cash Flow)

$10,963

Cap Rate

10.4%

Annual Revenue

$50,897

AirDNA projects $314/night at 53% occupancy ($60,783). Airbtics projects $252/night at 55% occupancy ($50,622). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 55% occupancy rate, $253 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,465	$52,561	$57,076	$77,602
Occupancy	50%	56%	59%	66%
Nightly Rate	$232	$248	$262	$297

Seasonality (Profit by Month)

Return Metrics

14.96% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,963	$21,926	$32,890	$43,853	$54,816	$109,633	$328,900
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,947	$6,076	$9,398	$12,925	$16,669	$39,154	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$82,910	$106,272	$130,106	$154,431	$179,268	$311,962	$1,057,078

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.96%

Cap Rate

10.4%

Return on Investment

31.27%

Broken Bow Broken Bow, Oklahoma, 74728

1 bed • 1 bath • 2 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

$1,265,300

Zestimate

$50,897

Annual Revenue

BNBCalc predicts this property will get $252 per night with 55% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

$10,963

Profit

Revenue

$50,897

Operating Expenses

$19,697

Operating Income

$31,200

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$10,963

$73,250

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$4,250

Closing Costs

$9,000

Total

$73,250

DSCR Ratio

Strong

1.54

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.96%

Cap Rate

10.4%

Return on Investment

31.27%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$19,344

Your adjusted annual income

$150,000 - $19,344 = $130,656

Taxes on $130,656 (30%)

$39,197

Your old tax bill

$45,000

Your new tax bill

$39,197

Estimated tax savings

$5,803

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Exempt (Full Or Partial)

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: OTHER / UNKNOWN

Parcel Number: 0263-00-000-052-0-000-00

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Ownership

Name: Housing Authority Choctaw Nation Oklahoma

Owner Occupied: No

Owner Mailing Address: Po Box G, Hugo, Ok 74743

Years Owned: 32

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: N/A

Inherited: N/A

Foreclosure: No