117 Gopher Wood Trl Broken Bow, Oklahoma
5 bed • 5.5 bath • 15 guests
Purchase Price
Est. $5,309/mo
$136,097
Annual Revenue
Median of 19 comps selected by Tim, creator of this analysis.
- Avg Daily Rate
- $920
- Occupancy
- 41%
$25k
$120k
$210k
$310k
Sign up to see the data on 48 all comparables
Seasonality
Sign up to view the full seasonality chart
-$13,245
Profit
Revenue
$136,097
Operating Expenses
$45,063
Operating Income
$91,034
Mortgage & Taxes
$104,280
Profit (Cash Flow)
-$13,245
$200,746
Cash Investment
Down Payment
$119,500
Renos & Furnishing
$45,396
Closing Costs
$35,850
Total
$200,746
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-6.59%
Cap Rate
7.61%
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
$69,193
Deductible property tax
$11,950
Estimated gross deduction
$360,726
Your income tax rate
Estimated tax savings
$108,218
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...