17001 Maple Dr
Kellyville, Oklahoma, 74039
1 bed • 1 bath • 4 guests • $169,500
Annual Revenue
$28,985
Profit (Cash Flow)
$113
Cash on Cash Return
0.3%
Annual Revenue
AirDNA projects $124/night at 64% occupancy ($28,985).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.26% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.26%
Cap Rate
6.8%
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
$8,044
Deductible property tax
$1,678
Your total deduction
$25,815
Your adjusted annual income
$150,000 - $25,815 = $124,184
Taxes on $124,184 (30%)
$37,255
Your old tax bill
$45,000
Your new tax bill
$37,255
Estimated tax savings
$7,744
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