6129 W 42nd Pl Tulsa, Oklahoma
3 bed • 1.5 bath • 6 guests
Purchase Price
Est. $789/mo
$39,078
Annual Revenue
Median of 0 comps selected by Kevin, creator of this analysis.
- Avg Daily Rate
- $222
- Occupancy
- 48%
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$4,228
Profit
Revenue
$39,078
Operating Expenses
$22,863
Operating Income
$16,215
Mortgage & Taxes
$11,987
Profit (Cash Flow)
$4,228
$49,246
Cash Investment
Down Payment
$35,540
Renos & Furnishing
$8,375
Closing Costs
$5,331
Total
$49,246
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
8.58%
Cap Rate
9.12%
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
$8,434
Deductible property tax
$1,759
Estimated gross deduction
$52,255
Your income tax rate
Estimated tax savings
$15,677
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.