547 Lost Creek Trl Broken Bow, Oklahoma
5 bed • 6 bath • 20 guests
Purchase Price
Est. $5,775/mo
$145,362
Annual Revenue
Median of 13 comps selected by Tim, creator of this analysis.
- Avg Daily Rate
- $877
- Occupancy
- 45%
$20k
$120k
$225k
$335k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$15,320
Profit
Revenue
$145,362
Operating Expenses
$47,240
Operating Income
$98,122
Mortgage & Taxes
$113,442
Profit (Cash Flow)
-$15,320
$206,260
Cash Investment
Down Payment
$130,000
Renos & Furnishing
$37,260
Closing Costs
$39,000
Total
$206,260
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.42%
Cap Rate
7.54%
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
$75,273
Deductible property tax
$13,000
Estimated gross deduction
$388,784
Your income tax rate
Estimated tax savings
$116,635
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...