239 Coquina Ave St. Augustine, Florida, 32080-5321
5 bed • 5 bath • 15 guests • $1,600,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$111,867
Profit (Cash Flow)
-$24,284
Cap Rate
5.2%
Annual Revenue
AirDNA projects $494/night at 62% occupancy ($111,867)
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.36% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.36%
Cap Rate
5.22%
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 estimated deduction will be...
Deductible mortgage interest
$75,938
Deductible property tax
$15,840
Your total deduction
$245,820
Your adjusted annual income
$150,000 - $245,820 = -$95,820
Taxes on -$95,820 (30%)
-$28,746
Your old tax bill
$45,000
Your new tax bill
-$28,746
Estimated tax savings
$73,746
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com