10 Pacific St St. Augustine, Florida
7 bed • 3.5 bath • 21 guests
Purchase Price
Est. $6,265/mo
$333,469
Annual Revenue
Median of 2 selected comps
- Avg Daily Rate
- $1,420
- Occupancy
- 64%
$25k
$180k
$335k
$505k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$154,691
Profit
Revenue
$333,469
Operating Expenses
$80,374
Operating Income
$253,095
Mortgage & Taxes
$98,404
Profit (Cash Flow)
$154,691
$423,218
Cash Investment
Down Payment
$352,566
Renos & Furnishing
$28,344
Closing Costs
$42,308
Total
$423,218
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
36.55%
Cap Rate
17.94%
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
$73,351
Deductible property tax
$13,962
Estimated gross deduction
$409,690
Your income tax rate
Estimated tax savings
$122,907
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.