3224 S 113th W Ave Sand Springs, Oklahoma, 74063-3418
3 bed • 2 bath • 8 guests • $140,000
Annual Revenue
$47,244
Profit (Cash Flow)
$17,991
Cap Rate
19.6%
Annual Revenue
AirDNA projects $142/night at 74% occupancy ($38,380)
Occupancy Rate
Avg Daily Rate
Return Metrics
44.2% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
44.2%
Cap Rate
19.58%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$6,645
Deductible property tax
$1,386
Your total deduction
$2,815
Your adjusted annual income
$150,000 - $2,815 = $147,185
Taxes on $147,185 (30%)
$44,156
Your old tax bill
$45,000
Your new tax bill
$44,156
Estimated tax savings
$844
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com