1532 N Kingston Pl Tulsa, Oklahoma
3 bed • 2 bath • 9 guests
Purchase Price
Est. $955/mo
$204,900
Zestimate
$42,212
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $210
- Occupancy
- 55%
$15k
$40k
$60k
$85k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$4,109
Profit
Revenue
$42,212
Operating Expenses
$23,600
Operating Income
$18,612
Mortgage & Taxes
$14,503
Profit (Cash Flow)
$4,109
$59,002
Cash Investment
Down Payment
$43,000
Renos & Furnishing
$9,552
Closing Costs
$6,450
Total
$59,002
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
6.96%
Cap Rate
8.65%
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
$10,204
Deductible property tax
$2,129
Estimated gross deduction
$63,050
Your income tax rate
Estimated tax savings
$18,915
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...