63 Gray Bark Cir Broken Bow, Oklahoma
1 bed • 1.5 bath • 3 guests
Purchase Price
Est. $2,217/mo
$66,094
Annual Revenue
Median of 15 comps selected by Tim, creator of this analysis.
- Avg Daily Rate
- $339
- Occupancy
- 53%
$15k
$50k
$85k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$6,062
Profit
Revenue
$66,094
Operating Expenses
$28,612
Operating Income
$37,482
Mortgage & Taxes
$43,544
Profit (Cash Flow)
-$6,062
$82,726
Cash Investment
Down Payment
$49,900
Renos & Furnishing
$17,856
Closing Costs
$14,970
Total
$82,726
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.32%
Cap Rate
7.51%
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
$28,893
Deductible property tax
$4,990
Estimated gross deduction
$150,300
Your income tax rate
Estimated tax savings
$45,090
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...