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 | 27.3% | $43,050 | 14.0% | A |
| Beavers Bend Forest Cabin Beavers Bend State Park corridor · SFR · STR |
$565,000 | 26.0% | $46,700 | 14.0% | A |
| Mountain Fork Riverfront Mountain Fork River corridor · SFR · STR |
$545,000 | 26.7% | $46,240 | 14.0% | A |
| Hochatown Premium Cabin Hochatown · SFR · STR |
$725,000 | 25.2% | $58,202 | 14.0% | A |
| Broken Bow Town SFR LTR Broken Bow proper · SFR |
$325,000 | 16.9% | $17,455 | 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) | $94,559 | 22.2% |
| 7-year personal property (office equipment, certain agricultural) | $2,047 | 0.5% |
| 15-year land improvements (paving, landscaping, fencing, site lighting) | $19,744 | 4.6% |
| Total accelerated | $116,350 | 27.3% |
| 27.5-Year Residential Real Property structure (39yr commercial) | $309,350 | 72.7% |
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 0.912 (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) | $93,655 | 19.3% |
| 7-year personal property (office equipment, certain agricultural) | $2,250 | 0.5% |
| 15-year land improvements (paving, landscaping, fencing, site lighting) | $30,310 | 6.2% |
| Total accelerated | $126,215 | 26.0% |
| 27.5-Year Residential Real Property structure (39yr commercial) | $359,685 | 74.0% |
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 0.9424 (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) | $92,085 | 19.6% |
| 7-year personal property (office equipment, certain agricultural) | $2,057 | 0.4% |
| 15-year land improvements (paving, landscaping, fencing, site lighting) | $30,830 | 6.6% |
| Total accelerated | $124,972 | 26.7% |
| 27.5-Year Residential Real Property structure (39yr commercial) | $343,728 | 73.3% |
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 1.0722 (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) | $117,226 | 18.8% |
| 7-year personal property (office equipment, certain agricultural) | $3,060 | 0.5% |
| 15-year land improvements (paving, landscaping, fencing, site lighting) | $37,018 | 5.9% |
| Total accelerated | $157,304 | 25.2% |
| 27.5-Year Residential Real Property structure (39yr commercial) | $466,196 | 74.8% |
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 1.0045 (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) | $21,549 | 7.7% |
| 7-year personal property (office equipment, certain agricultural) | $0 | 0.0% |
| 15-year land improvements (paving, landscaping, fencing, site lighting) | $25,627 | 9.2% |
| Total accelerated | $47,176 | 16.9% |
| 27.5-Year Residential Real Property structure (39yr commercial) | $232,324 | 83.1% |
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 0.9413 (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.