3736 NW 57th St Oklahoma City, Oklahoma
3 bed • 1 bath • 6 guests
Purchase Price
Est. $742/mo
$167,000
Zestimate
$44,622
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $247
- Occupancy
- 49%
$5k
$30k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,191
Profit
Revenue
$44,622
Operating Expenses
$24,166
Operating Income
$20,456
Mortgage & Taxes
$11,265
Profit (Cash Flow)
$9,191
$46,882
Cash Investment
Down Payment
$33,400
Renos & Furnishing
$8,472
Closing Costs
$5,010
Total
$46,882
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
19.6%
Cap Rate
12.24%
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
$7,926
Deductible property tax
$1,653
Estimated gross deduction
$49,289
Your income tax rate
Estimated tax savings
$14,787
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...