742 Scrub Oak Tr. Broken Bow, Oklahoma
5 bed • 6 bath • 15 guests
Purchase Price
Est. $5,771/mo
$139,377
Annual Revenue
Median of 15 comps selected by Tim, creator of this analysis.
- Avg Daily Rate
- $881
- Occupancy
- 43%
$20k
$120k
$225k
$335k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$19,812
Profit
Revenue
$139,377
Operating Expenses
$45,834
Operating Income
$93,543
Mortgage & Taxes
$113,355
Profit (Cash Flow)
-$19,812
$207,594
Cash Investment
Down Payment
$129,900
Renos & Furnishing
$38,724
Closing Costs
$38,970
Total
$207,594
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-9.54%
Cap Rate
7.2%
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
$75,215
Deductible property tax
$12,990
Estimated gross deduction
$388,933
Your income tax rate
Estimated tax savings
$116,680
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...