230 Mimosa Rd St. Augustine, Florida
3 bed • 2 bath • 9 guests
Purchase Price
Est. $2,112/mo
$52,690
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $306
- Occupancy
- 47%
$15k
$45k
$80k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$5,441
Profit
Revenue
$52,690
Operating Expenses
$26,062
Operating Income
$26,628
Mortgage & Taxes
$32,069
Profit (Cash Flow)
-$5,441
$121,774
Cash Investment
Down Payment
$95,080
Renos & Furnishing
$12,432
Closing Costs
$14,262
Total
$121,774
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.46%
Cap Rate
5.6%
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
$22,563
Deductible property tax
$4,706
Estimated gross deduction
$136,806
Your income tax rate
Estimated tax savings
$41,042
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...