20 Riberia St St. Augustine, Florida, 32084-3555
3 bed • 2 bath • 9 guests
Est. $4,700/mo
Inquire about this property
Contact Agent
$979,800
Zestimate
$67,296
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $335/night at 55% occupancy.Projected nightly rate is $306/night at 61% occupancy.
Top 51% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$67,247
Avg annual revenue
61%
Avg occupancy rate
$306
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$55k
$70k
$85k
Sign up to see the data on 10 all comparables
-$21,240
Profit
Revenue
$67,296
Operating Expenses
$22,429
Operating Income
$44,868
Mortgage & Taxes
$66,108
Profit (Cash Flow)
-$21,240
$233,900
Cash Investment
Down Payment
$196,000
Renos & Furnishing
$8,500
Closing Costs
$29,400
Total
$233,900
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-9.08%
Cap Rate
4.57%
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
$46,512
Deductible property tax
$9,702
Your total deduction
$117,972
Your adjusted annual income
$150,000 - $117,972 = $32,028
Taxes on $32,028 (30%)
$9,609
Your old tax bill
$45,000
Your new tax bill
$9,609
Estimated tax savings
$35,391
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:
8,276 sqft
Year built:
1925
Size:
3,481 sqft
Type:
SFR
Parking:
2
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 63 Lemon St | 3 | 2 | 2,193 | - | 6,534 | 1925 | $625,000 | 88 |
| 89 Keith St | - | - | 1,090 | - | 4,792 | 1925 | $255,000 | - |
| 112 Moore St | 1 | 1 | 448 | - | 3,920 | 1910 | $499,000 | 371 |
| 26 Riberia St | 3 | 2 | 2,080 | - | 4,356 | 1910 | $1,046,000 | 42 |
| 100 N Rodriquez St | 3 | 1 | 1,204 | - | 5,227 | 1925 | $0 | - |
| 62 Saragossa St | 3 | 2 | 3,644 | - | 6,534 | 1900 | $950,000 | 19 |
| 65 1/2 Saragossa St | 2 | 2 | 1,091 | - | 3,485 | 1918 | $460,000 | 49 |
| 83 Saint Francis St | 3 | 2 | 1,064 | - | 2,178 | 1910 | $330,000 | 55 |
| 7 Nelmar Ave | 2 | 2 | 852 | - | 12,632 | 1948 | $579,000 | 67 |
| 76 Oneida St | 3 | 2 | 1,314 | - | 3,049 | 1935 | $825,000 | 14 |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 8,276 sqft
- Building area: 3,481 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 203680 0000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $857,179
- County Est. Land Value: $266,560
- Assessed Land Value: -
- County Est. Structure Value: $590,619
Market Estimate: $635,713
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/07/23 | $0 | 0% | Ann Marie G Van Rysselberghe, A G V Trust |
| 11/04/04 | $270,000 | 56% | Ann M Vanrysselberghe |
| Invalid Date | $165,000 | 80% | Peter Schatz, Jeanne D Schatz |
Ownership
- Name: Ann Marie G Van Rysselberghe
- Owner Occupied: No
- Owner Mailing Address: 64 Valcenia Street, Saint Augustine, Fl 32084
- Years Owned: 234
- Home Equity: $745,400
- Mortgage Balance Remaining: $190,000
- Financed amount: 80%
- Owner Type: Investor
- Lien: No
- Inherited: Yes
- Foreclosure: No
Schools
- Elementary School: Ketterlinus Elementary School with 8/10 star rating
- Middle School: Sebastian Middle School with 5/10 star rating
- High School: St. Augustine High School with 5/10 star rating