232 Los Caminos Street St. Augustine, Florida
5 bed • 3.5 bath • 15 guests
Purchase Price
Est. $2,496/mo
$561,800
Zestimate
$239,107
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $1,211
- Occupancy
- 54%
$30k
$175k
$320k
$475k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$131,340
Profit
Revenue
$239,107
Operating Expenses
$69,870
Operating Income
$169,237
Mortgage & Taxes
$37,897
Profit (Cash Flow)
$131,340
$151,798
Cash Investment
Down Payment
$112,360
Renos & Furnishing
$22,584
Closing Costs
$16,854
Total
$151,798
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
86.52%
Cap Rate
30.12%
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
$26,664
Deductible property tax
$5,562
Estimated gross deduction
$164,037
Your income tax rate
Estimated tax savings
$49,211
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...