101 Gnarly Maple Trl Broken Bow, Oklahoma
4 bed • 5 bath • 12 guests
Purchase Price
Est. $4,887/mo
$86,540
Annual Revenue
Median of 9 comps selected by Tim, creator of this analysis.
- Avg Daily Rate
- $625
- Occupancy
- 38%
$20k
$90k
$155k
$230k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$42,867
Profit
Revenue
$86,540
Operating Expenses
$33,417
Operating Income
$53,123
Mortgage & Taxes
$95,990
Profit (Cash Flow)
-$42,867
$169,976
Cash Investment
Down Payment
$110,000
Renos & Furnishing
$26,976
Closing Costs
$33,000
Total
$169,976
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-25.21%
Cap Rate
4.82%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$63,692
Deductible property tax
$11,000
Estimated gross deduction
$327,606
Your income tax rate
Estimated tax savings
$98,282
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...