10 11th Ave N Jacksonville Beach, Florida
2 bed • 2 bath • 6 guests
Purchase Price
Est. $2,088/mo
$62,873
Annual Revenue
Median of 6 selected comps
- Avg Daily Rate
- $369
- Occupancy
- 47%
$5k
$50k
$90k
$135k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$9,861
Profit
Revenue
$62,873
Operating Expenses
$41,030
Operating Income
$21,843
Mortgage & Taxes
$31,705
Profit (Cash Flow)
-$9,861
$114,600
Cash Investment
Down Payment
$94,000
Renos & Furnishing
$6,500
Closing Costs
$14,100
Total
$114,600
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.6%
Cap Rate
4.64%
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
$22,307
Deductible property tax
$4,653
Estimated gross deduction
$133,515
Your income tax rate
Estimated tax savings
$40,054
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.