1231 S Knoxville Ave Tulsa, Oklahoma, 74112-4923
3 bed • 3 bath • 8 guests • $300,000
Annual Revenue
$54,567
Profit (Cash Flow)
$14,858
Cap Rate
11.3%
Annual Revenue
AirDNA projects $249/night at 60% occupancy ($54,567)
Occupancy Rate
Avg Daily Rate
Return Metrics
19.1% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.1%
Cap Rate
11.26%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$12,078
Deductible property tax
$3,300
Your total deduction
$27,353
Your adjusted annual income
$150,000 - $27,353 = $122,647
Taxes on $122,647 (30%)
$36,794
Your old tax bill
$45,000
Your new tax bill
$36,794
Estimated tax savings
$8,206
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com