5 representative Broken Bow-area properties run through the Cost Seg Smart engine. These aren't hypothetical, every number below comes from the same engine that produces real customer studies.
| Example | Price | Reclass % | Y1 fed savings @ 37% | Land % | Recon band |
|---|---|---|---|---|---|
| Hochatown New-Build Cabin Hochatown · SFR · STR |
$495,000 | 22.8% | $35,830 | 14.0% | A |
| Beavers Bend Forest Cabin Beavers Bend State Park corridor · SFR · STR |
$565,000 | 23.3% | $41,856 | 14.0% | A |
| Mountain Fork Riverfront Mountain Fork River corridor · SFR · STR |
$545,000 | 23.2% | $40,312 | 14.0% | A |
| Hochatown Premium Cabin Hochatown · SFR · STR |
$725,000 | 23.5% | $54,191 | 14.0% | A |
| Broken Bow Town SFR LTR Broken Bow proper · SFR |
$325,000 | 12.8% | $13,243 | 14.0% | A |
"Recon band" reflects the engine's reconciliation factor (rf_raw): A = clean fit between component-bottom-up sum and depreciable basis; D = high cost-of-construction-vs-purchase ratio, premium land floor applied.
Hochatown · SFR (short-term rental) · Built 2021 · 2200 sqft
| MACRS class | Reclassified amount | % of basis |
|---|---|---|
| 5-year personal property (FF&E, appliances, decorative finishes, certain electrical) | $82,497 | 19.4% |
| 7-year personal property (office equipment, certain agricultural) | $2,047 | 0.5% |
| 15-year land improvements (paving, landscaping, fencing, site lighting) | $12,295 | 2.9% |
| Total accelerated | $96,839 | 22.8% |
| 27.5-Year Residential Real Property structure (39yr commercial) | $328,861 | 77.3% |
For this fixture, the engine used 14.0% land allocation from source: statistical. This is the statistical fallback when reliable county assessor data wasn't available or didn't pass the reliability gate. Estimate comes from the metro → state → national land-ratio hierarchy.
The engine computed a reconciliation factor (rf_raw) of 1.0231 (A band). Geographic factor: 0.88 (state resolver).
Beavers Bend State Park corridor · SFR (short-term rental) · Built 2019 · 2400 sqft
| MACRS class | Reclassified amount | % of basis |
|---|---|---|
| 5-year personal property (FF&E, appliances, decorative finishes, certain electrical) | $81,716 | 16.8% |
| 7-year personal property (office equipment, certain agricultural) | $2,250 | 0.5% |
| 15-year land improvements (paving, landscaping, fencing, site lighting) | $29,159 | 6.0% |
| Total accelerated | $113,125 | 23.3% |
| 27.5-Year Residential Real Property structure (39yr commercial) | $372,775 | 76.7% |
For this fixture, the engine used 14.0% land allocation from source: statistical. This is the statistical fallback when reliable county assessor data wasn't available or didn't pass the reliability gate. Estimate comes from the metro → state → national land-ratio hierarchy.
The engine computed a reconciliation factor (rf_raw) of 1.035 (A band). Geographic factor: 0.88 (state resolver).
Mountain Fork River corridor · SFR (short-term rental) · Built 2020 · 2100 sqft
| MACRS class | Reclassified amount | % of basis |
|---|---|---|
| 5-year personal property (FF&E, appliances, decorative finishes, certain electrical) | $77,761 | 16.6% |
| 7-year personal property (office equipment, certain agricultural) | $2,057 | 0.4% |
| 15-year land improvements (paving, landscaping, fencing, site lighting) | $29,132 | 6.2% |
| Total accelerated | $108,950 | 23.2% |
| 27.5-Year Residential Real Property structure (39yr commercial) | $359,750 | 76.8% |
For this fixture, the engine used 14.0% land allocation from source: statistical. This is the statistical fallback when reliable county assessor data wasn't available or didn't pass the reliability gate. Estimate comes from the metro → state → national land-ratio hierarchy.
The engine computed a reconciliation factor (rf_raw) of 1.1913 (A band). Geographic factor: 0.88 (state resolver).
Hochatown · SFR (short-term rental) · Built 2022 · 3000 sqft
| MACRS class | Reclassified amount | % of basis |
|---|---|---|
| 5-year personal property (FF&E, appliances, decorative finishes, certain electrical) | $105,736 | 17.0% |
| 7-year personal property (office equipment, certain agricultural) | $3,060 | 0.5% |
| 15-year land improvements (paving, landscaping, fencing, site lighting) | $37,667 | 6.0% |
| Total accelerated | $146,463 | 23.5% |
| 27.5-Year Residential Real Property structure (39yr commercial) | $477,037 | 76.5% |
For this fixture, the engine used 14.0% land allocation from source: statistical. This is the statistical fallback when reliable county assessor data wasn't available or didn't pass the reliability gate. Estimate comes from the metro → state → national land-ratio hierarchy.
The engine computed a reconciliation factor (rf_raw) of 1.0806 (A band). Geographic factor: 0.88 (state resolver).
Broken Bow proper · SFR (long-term rental) · Built 2008 · 1700 sqft
| MACRS class | Reclassified amount | % of basis |
|---|---|---|
| 5-year personal property (FF&E, appliances, decorative finishes, certain electrical) | $26,276 | 9.4% |
| 7-year personal property (office equipment, certain agricultural) | $0 | 0.0% |
| 15-year land improvements (paving, landscaping, fencing, site lighting) | $9,517 | 3.4% |
| Total accelerated | $35,793 | 12.8% |
| 27.5-Year Residential Real Property structure (39yr commercial) | $243,707 | 87.2% |
For this fixture, the engine used 14.0% land allocation from source: statistical. This is the statistical fallback when reliable county assessor data wasn't available or didn't pass the reliability gate. Estimate comes from the metro → state → national land-ratio hierarchy.
The engine computed a reconciliation factor (rf_raw) of 1.0243 (A band). Geographic factor: 0.88 (state resolver).
The same engine, with your specific address, year built, square footage, renovation history, and STR/LTR designation. Studies start at $495 for residential under $300K; full pricing on the main site.