130 Drake Rd St. Augustine, Florida, 32086
3 bed • 2 bath • 9 guests
Est. $2,034/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$17,444
Annual Profit
10.9%
Cap Rate
16.5%
Cash on Cash
$68,651
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $197/night at 64% occupancy ($46,049.96). Airbtics projects $215/night at 62% occupancy ($48,687).
Top 26% of comparables
Top 26% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$50,214
Avg annual revenue
62%
Avg occupancy rate
$215
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$75k
$100k
Sign up to see the data on 40 all comparables
$17,445
Profit
Revenue
$68,651
Operating Expenses
$22,605
Operating Income
$46,047
Mortgage & Taxes
$28,602
Profit (Cash Flow)
$17,445
$106,020
Cash Investment
Down Payment
$84,800
Renos & Furnishing
$8,500
Closing Costs
$12,720
Total
$106,020
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.45%
Cap Rate
10.86%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$20,123
Deductible property tax
$4,198
Your total deduction
$25,733
Your adjusted annual income
$150,000 - $25,733 = $124,267
Taxes on $124,267 (30%)
$37,280
Your old tax bill
$45,000
Your new tax bill
$37,280
Estimated tax savings
$7,720
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
7,840 sqft
Year built:
1993
Size:
1,721 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central, Electric, Fireplace(s)
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 7,840 sqft
- Building area: 1,721 sqft
- Garage: Yes
- Heating: Central, electric, fireplace(s)
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Electric
- View: -
- Parking: 2 Car Garage, Attached, Garage Door Opener
- Amenities: Dishwasher, Dryer, Microwave, Range, Refrigerator, Washer, Water Softener
- Price per square foot: $246
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 2292600000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $312,798
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Osceola Elementary School with 6/10 star rating
- Middle School: R J Murray Middle School with 5/10 star rating
- High School: Pedro Menendez High School with 5/10 star rating