10 Pacific St A St. Augustine, Florida
2 bed • 1 bath • 6 guests
Purchase Price
Est. $1,967/mo
$44,172
Annual Revenue
Median of 14 selected comps
- Avg Daily Rate
- $290
- Occupancy
- 42%
$10k
$40k
$70k
$105k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$9,763
Profit
Revenue
$44,172
Operating Expenses
$24,060
Operating Income
$20,111
Mortgage & Taxes
$29,874
Profit (Cash Flow)
-$9,763
$130,201
Cash Investment
Down Payment
$88,571
Renos & Furnishing
$28,344
Closing Costs
$13,286
Total
$130,201
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.49%
Cap Rate
4.54%
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
$21,018
Deductible property tax
$4,384
Estimated gross deduction
$132,470
Your income tax rate
Estimated tax savings
$39,741
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.