130 Boulder Dr Broken Bow, Oklahoma
3 bed • 3 bath • 9 guests
Purchase Price
Est. $3,860/mo
$75,058
Annual Revenue
Median of 6 comps selected by Tim, creator of this analysis.
- Avg Daily Rate
- $502
- Occupancy
- 41%
$25k
$60k
$90k
$125k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$17,081
Profit
Revenue
$75,058
Operating Expenses
$30,719
Operating Income
$44,339
Mortgage & Taxes
$61,420
Profit (Cash Flow)
-$17,081
$199,870
Cash Investment
Down Payment
$173,800
Renos & Furnishing
$0
Closing Costs
$26,070
Total
$199,870
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.54%
Cap Rate
5.1%
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
$44,726
Deductible property tax
$8,690
Estimated gross deduction
$246,824
Your income tax rate
Estimated tax savings
$74,047
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...