BNBCalc Short Term Rental Investment Analysis Broken Bow

1 bed • 1 bath • 2 guests • $490,000

BNB

Calc

Report by:

griffin_mx11@yahoo.com

Annual Revenue

$70,309

Profit (Cash Flow)

$14,435

Cap Rate

9.7%

Annual Revenue

$70,309

AirDNA projects $307/night at 54% occupancy ($60,550). Airbtics projects $261/night at 55% occupancy ($52,430). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 70% occupancy rate, $275 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,603	$54,849	$64,809	$78,640
Occupancy	51%	54%	57%	66%
Nightly Rate	$231	$261	$289	$298

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Moonlight Vista	$73,494	$286	65%	1	2	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (2)
Lovers Lair	$34,181	$223	39%	1	1	2	$95	❌	✅	❌	Y / Y	⭐️ 5 (184)
Allium Top Ranked Couples Cabin Hot Tub Pets	$90,304	$296	77%	1	1	1	$166	❌	✅	✅	Y / Y	⭐️ 5 (50)
Sunrise Sanctuary	$43,569	$224	49%	1	1	2	$95	❌	✅	❌	Y / Y	⭐️ 5 (197)
'The Breeze' Forested Oasis w/ Hot Tub & Deck!	$71,691	$318	58%	1	1	2	$78	❌	✅	❌	Y / Y	⭐️ 4.8 (65)
Marble Canyon Cabin at Hochatown	$54,959	$267	54%	1	1	1	$80	❌	✅	✅	Y / Y	⭐️ 5 (71)
Waymaker,Couples,Hot Tub,Firepit,Soaker Tub	$55,514	$256	51%	1	1	1	$200	❌	✅	❌	Y / Y	⭐️ 4.3 (3)
Nature's Hideaway Cabin in Hochatown	$41,399	$198	54%	1	1	1	$80	❌	✅	✅	Y / Y	⭐️ 4.9 (50)
DREAM A LITTLE DREAM in this BRAND NEW Luxury 1 Bedroom Cabin w/ ALL Amenities!	$50,759	$252	51%	1	1	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (2)
All aboard 'TRAINS I MISSED' BRAND NEW spacious one bedroom cabin- Sleeps 4	$63,814	$290	56%	1	1	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (2)

Return Metrics

12.34% 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)	$14,435	$28,870	$43,306	$57,741	$72,176	$144,353	$433,061
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,813	$9,924	$15,350	$21,111	$27,226	$63,951	$392,000
Down Payment	$98,000	$98,000	$98,000	$98,000	$98,000	$98,000	$98,000
Property Appreciation	$14,700	$29,841	$45,436	$61,499	$78,044	$168,519	$699,358
Total Return	$131,949	$166,636	$202,092	$238,351	$275,448	$474,824	$1,622,420

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.34%

Cap Rate

9.69%

Return on Investment

29.02%

Broken Bow Broken Bow, Oklahoma, 74728

1 bed • 1 bath • 2 guests

Purchase Price

Est. $2,350/mo

Inquire about this property

Contact Agent

$1,271,300

Zestimate

$70,309

Annual Revenue

BNBCalc predicts this property will get $261 per night with 55% occupancy, putting it in the top 42% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 11% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$57,968

Avg annual revenue

55%

Avg occupancy rate

$261

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$35k

$50k

$70k

$90k

$14,435

Profit

Revenue

$70,309

Operating Expenses

$22,820

Operating Income

$47,489

Mortgage & Taxes

$33,054

Profit (Cash Flow)

$14,435

$116,950

Cash Investment

Down Payment

$98,000

Renos & Furnishing

$4,250

Closing Costs

$14,700

Total

$116,950

DSCR Ratio

Strong

1.44

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.34%

Cap Rate

9.69%

Return on Investment

29.02%

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

$23,256

Deductible property tax

$4,851

Your total deduction

$34,695

Your adjusted annual income

$150,000 - $34,695 = $115,305

Taxes on $115,305 (30%)

$34,592

Your old tax bill

$45,000

Your new tax bill

$34,592

Estimated tax savings

$10,408

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