10901 SW 30th St Yukon, Oklahoma
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,355/mo
$337,600
Zestimate
$35,461
Annual Revenue
Median of 21 selected comps
- Avg Daily Rate
- $199
- Occupancy
- 49%
$5k
$50k
$95k
$140k
Sign up to see the data on 41 all comparables
Seasonality
Sign up to view the full seasonality chart
-$7,127
Profit
Revenue
$35,461
Operating Expenses
$22,013
Operating Income
$13,448
Mortgage & Taxes
$20,574
Profit (Cash Flow)
-$7,127
$83,230
Cash Investment
Down Payment
$61,000
Renos & Furnishing
$13,080
Closing Costs
$9,150
Total
$83,230
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.56%
Cap Rate
4.4%
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
$14,476
Deductible property tax
$3,019
Estimated gross deduction
$89,301
Your income tax rate
Estimated tax savings
$26,790
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...