10 Pacific St C St. Augustine, Florida
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $2,951/mo
$61,708
Annual Revenue
Median of 12 selected comps
- Avg Daily Rate
- $348
- Occupancy
- 49%
$15k
$50k
$85k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$11,284
Profit
Revenue
$61,708
Operating Expenses
$28,181
Operating Income
$33,527
Mortgage & Taxes
$44,811
Profit (Cash Flow)
-$11,284
$181,130
Cash Investment
Down Payment
$132,857
Renos & Furnishing
$28,344
Closing Costs
$19,929
Total
$181,130
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-6.22%
Cap Rate
5.04%
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
$31,528
Deductible property tax
$6,576
Estimated gross deduction
$194,453
Your income tax rate
Estimated tax savings
$58,336
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.