251 Riberia St St. Augustine, Florida
5 bed • 4 bath • 14 guests
Purchase Price
Est. $4,047/mo
$185,729
Annual Revenue
Median of 4 selected comps
- Avg Daily Rate
- $964
- Occupancy
- 53%
$30k
$115k
$200k
$290k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$76,781
Profit
Revenue
$185,729
Operating Expenses
$57,326
Operating Income
$128,402
Mortgage & Taxes
$51,622
Profit (Cash Flow)
$76,781
$362,564
Cash Investment
Down Payment
$318,850
Renos & Furnishing
$16,384
Closing Costs
$27,330
Total
$362,564
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
21.17%
Cap Rate
14.09%
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
$35,130
Deductible property tax
$9,019
Estimated gross deduction
$251,820
Your income tax rate
Estimated tax savings
$75,546
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.