2209 Northwest 34th Street
Oklahoma City, Oklahoma, 73112-7929
3 bed • 2 bath • 6 guests • $290,000
Annual Revenue
$39,446
Profit (Cash Flow)
$1,078
Cash on Cash Return
1.4%
Annual Revenue
AirDNA projects $140/night at 59% occupancy ($30,169).
Occupancy Rate
Avg Daily Rate
Return Metrics
1.43% 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
1.43%
Cap Rate
7.11%
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
$13,763
Deductible property tax
$2,870
Your total deduction
$44,055
Your adjusted annual income
$150,000 - $44,055 = $105,944
Taxes on $105,944 (30%)
$31,783
Your old tax bill
$45,000
Your new tax bill
$31,783
Estimated tax savings
$13,216
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