240 Bear Hickory Trl Broken Bow, OK
3 bed • 3.5 bath • 10 guests
Purchase Price
Est. $4,094/mo
$86,491
Annual Revenue
Median of 2 comps selected by Tim, creator of this analysis.
- Avg Daily Rate
- $554
- 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
-$27,341
Profit
Revenue
$86,491
Operating Expenses
$33,405
Operating Income
$53,086
Mortgage & Taxes
$80,426
Profit (Cash Flow)
-$27,341
$142,855
Cash Investment
Down Payment
$92,165
Renos & Furnishing
$23,040
Closing Costs
$27,650
Total
$142,855
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-19.13%
Cap Rate
5.75%
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
$53,366
Deductible property tax
$9,217
Estimated gross deduction
$274,620
Your income tax rate
Estimated tax savings
$82,386
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...