13 Sanchez Ave St. Augustine, Florida
3 bed • 3 bath • 8 guests
Purchase Price
Est. $4,133/mo
$1,550,700
Zestimate
$67,316
Annual Revenue
Median of 10 selected comps
- Avg Daily Rate
- $348
- Occupancy
- 53%
$20k
$50k
$85k
$125k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$24,946
Profit
Revenue
$67,316
Operating Expenses
$29,499
Operating Income
$37,817
Mortgage & Taxes
$62,763
Profit (Cash Flow)
-$24,946
$238,605
Cash Investment
Down Payment
$186,084
Renos & Furnishing
$24,608
Closing Costs
$27,913
Total
$238,605
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-10.45%
Cap Rate
4.06%
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
$44,159
Deductible property tax
$9,211
Estimated gross deduction
$267,830
Your income tax rate
Estimated tax savings
$80,349
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...