251 Riberia St St. Augustine, Florida
3 bed • 2 bath • 8 guests
Purchase Price
Est. $2,466/mo
$72,629
Annual Revenue
Median of 8 selected comps
- Avg Daily Rate
- $378
- Occupancy
- 53%
$20k
$50k
$85k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$4,443
Profit
Revenue
$72,629
Operating Expenses
$30,748
Operating Income
$41,881
Mortgage & Taxes
$37,438
Profit (Cash Flow)
$4,443
$144,034
Cash Investment
Down Payment
$111,000
Renos & Furnishing
$16,384
Closing Costs
$16,650
Total
$144,034
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
3.08%
Cap Rate
7.54%
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
$26,341
Deductible property tax
$5,494
Estimated gross deduction
$160,273
Your income tax rate
Estimated tax savings
$48,082
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...