10 Pacific St St. Augustine, Florida
7 bed • 3.5 bath • 21 guests
Purchase Price
Est. $6,886/mo
$340,699
Annual Revenue
Median of 6 selected comps
- Avg Daily Rate
- $1,650
- Occupancy
- 57%
$25k
$180k
$335k
$505k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$139,491
Profit
Revenue
$340,699
Operating Expenses
$81,820
Operating Income
$258,879
Mortgage & Taxes
$119,388
Profit (Cash Flow)
$139,491
$384,844
Cash Investment
Down Payment
$310,000
Renos & Furnishing
$28,344
Closing Costs
$46,500
Total
$384,844
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
36.24%
Cap Rate
16.7%
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
$92,217
Deductible property tax
$15,345
Estimated gross deduction
$461,039
Your income tax rate
Estimated tax savings
$138,312
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.