118 Plane Tree Trl Broken Bow, Oklahoma
3 bed • 3 bath • 10 guests
Purchase Price
Est. $4,220/mo
$68,454
Annual Revenue
Median of 14 comps selected by Tim, creator of this analysis.
- Avg Daily Rate
- $466
- Occupancy
- 40%
$15k
$55k
$95k
$140k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$43,613
Profit
Revenue
$68,454
Operating Expenses
$29,167
Operating Income
$39,287
Mortgage & Taxes
$82,900
Profit (Cash Flow)
-$43,613
$159,764
Cash Investment
Down Payment
$95,000
Renos & Furnishing
$36,264
Closing Costs
$28,500
Total
$159,764
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-27.29%
Cap Rate
4.13%
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
$55,007
Deductible property tax
$9,500
Estimated gross deduction
$286,822
Your income tax rate
Estimated tax savings
$86,047
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...