430139 E 1648 Ln Clayton, Oklahoma
2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,333/mo
$45,625
Annual Revenue
Manual override
- Avg Daily Rate
- $250
- Occupancy
- 50%
$5k
$25k
$50k
$70k
Sign up to see the data on 47 all comparables
Seasonality
Sign up to view the full seasonality chart
$986
Profit
Revenue
$45,625
Operating Expenses
$24,402
Operating Income
$21,223
Mortgage & Taxes
$20,237
Profit (Cash Flow)
$986
$78,760
Cash Investment
Down Payment
$60,000
Renos & Furnishing
$9,760
Closing Costs
$9,000
Total
$78,760
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
1.25%
Cap Rate
7.07%
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
$14,238
Deductible property tax
$2,970
Estimated gross deduction
$86,906
Your income tax rate
Estimated tax savings
$26,072
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.