1609 NW 25th St
Lawton, Oklahoma, 73505-3918
4 bed • 3 bath • 4 guests • $230,000
Annual Revenue
$38,379
Profit (Cash Flow)
-$3,341
Cash on Cash Return
-13.6%
Annual Revenue
AirDNA projects $148/night at 71% occupancy ($38,379).
Occupancy Rate
Avg Daily Rate
Return Metrics
-13.61% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.61%
Cap Rate
8.56%
Tax Calculator
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
$17,711
Deductible property tax
$2,300
Your total deduction
$40,983
Your adjusted annual income
$150,000 - $40,983 = $109,016
Taxes on $109,016 (30%)
$32,705
Your old tax bill
$45,000
Your new tax bill
$32,705
Estimated tax savings
$12,294
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