413 Private Rd 046 Oklahoma
4 bed • 3 bath • 18 guests
Purchase Price
Est. $2,488/mo
$48,327
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $486
- Occupancy
- 27%
$5k
$50k
$95k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$29,156
Profit
Revenue
$48,327
Operating Expenses
$22,011
Operating Income
$26,316
Mortgage & Taxes
$55,472
Profit (Cash Flow)
-$29,156
$10,750
Cash Investment
Renos & Furnishing
$10,750
Total
$10,750
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-105.82%
Cap Rate
4.69%
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
$38,348
Deductible property tax
$1,176
Estimated gross deduction
$167,385
Your income tax rate
Estimated tax savings
$50,215
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.