4517 S Waco Ave Tulsa, Oklahoma
2 bed • 1 bath • 6 guests
Purchase Price
Est. $444/mo
$30,713
Annual Revenue
Manual override
- Avg Daily Rate
- $169
- Occupancy
- 50%
$5k
$30k
$50k
$75k
Sign up to see the data on 32 all comparables
Seasonality
Sign up to view the full seasonality chart
$3,070
Profit
Revenue
$30,713
Operating Expenses
$20,898
Operating Income
$9,815
Mortgage & Taxes
$6,746
Profit (Cash Flow)
$3,070
$29,336
Cash Investment
Down Payment
$20,000
Renos & Furnishing
$6,336
Closing Costs
$3,000
Total
$29,336
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
10.46%
Cap Rate
9.81%
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
$4,746
Deductible property tax
$990
Estimated gross deduction
$29,893
Your income tax rate
Estimated tax savings
$8,968
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...