11851 Hidden Stagecoach Ct Jacksonville, Florida
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,734/mo
$390,300
Zestimate
$57,249
Annual Revenue
Median of 24 comps selected by Dinesh, creator of this analysis.
- Avg Daily Rate
- $333
- Occupancy
- 47%
$10k
$40k
$70k
$105k
Sign up to see the data on 48 all comparables
Seasonality
Sign up to view the full seasonality chart
$3,787
Profit
Revenue
$57,249
Operating Expenses
$27,134
Operating Income
$30,115
Mortgage & Taxes
$26,328
Profit (Cash Flow)
$3,787
$103,513
Cash Investment
Down Payment
$78,060
Renos & Furnishing
$13,744
Closing Costs
$11,709
Total
$103,513
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
3.65%
Cap Rate
7.71%
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
$18,524
Deductible property tax
$3,864
Estimated gross deduction
$113,378
Your income tax rate
Estimated tax savings
$34,013
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.
Property Overview
Loading...