168 Bear Cedar Trl Broken Bow, Oklahoma
3 bed • 3 bath • 9 guests
Purchase Price
Est. $2,888/mo
$86,878
Annual Revenue
Median of 11 comps selected by Tim, creator of this analysis.
- Avg Daily Rate
- $549
- Occupancy
- 43%
$25k
$60k
$95k
$130k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$3,340
Profit
Revenue
$86,878
Operating Expenses
$33,496
Operating Income
$53,382
Mortgage & Taxes
$56,721
Profit (Cash Flow)
-$3,340
$105,020
Cash Investment
Down Payment
$65,000
Renos & Furnishing
$20,520
Closing Costs
$19,500
Total
$105,020
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3.17%
Cap Rate
8.21%
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
$37,636
Deductible property tax
$6,500
Estimated gross deduction
$194,959
Your income tax rate
Estimated tax savings
$58,488
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...