401 Oak St Broken Bow, Oklahoma, 74728-1934
4 bed • 4 bath • 16 guests
Est. $4,796/mo

Inquire about this property
Contact Agent
$153,622
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$53,114
Profit
Revenue
$153,622
Operating Expenses
$33,051
Operating Income
$120,571
Mortgage & Taxes
$67,457
Profit (Cash Flow)
$53,114
$241,000
Cash Investment
Down Payment
$200,000
Renos & Furnishing
$11,000
Closing Costs
$30,000
Total
$241,000
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
22.03%
Cap Rate
12.05%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$47,461
Deductible property tax
$9,900
Your total deduction
$47,472
Your adjusted annual income
$150,000 - $47,472 = $102,528
Taxes on $102,528 (30%)
$30,758
Your old tax bill
$45,000
Your new tax bill
$30,758
Estimated tax savings
$14,242
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com