440 Cedar Tree McAlester, Oklahoma
3 bed • 2 bath • 8 guests
Purchase Price
Est. $1,595/mo
$45,435
Annual Revenue
Median of 25 comps selected by Sarah, creator of this analysis.
- Avg Daily Rate
- $387
- Occupancy
- 32%
$10k
$50k
$90k
$130k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$3,139
Profit
Revenue
$45,435
Operating Expenses
$24,357
Operating Income
$21,078
Mortgage & Taxes
$24,217
Profit (Cash Flow)
-$3,139
$91,070
Cash Investment
Down Payment
$71,800
Renos & Furnishing
$8,500
Closing Costs
$10,770
Total
$91,070
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3.44%
Cap Rate
5.87%
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
$17,039
Deductible property tax
$3,554
Estimated gross deduction
$103,043
Your income tax rate
Estimated tax savings
$30,913
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.