3264 St Augustine Rd Jacksonville, Florida
6 bed • 6 bath • 12 guests
Purchase Price
Est. $2,621/mo
$126,338
Annual Revenue
Median of 0 selected comps
- Avg Daily Rate
- $618
- Occupancy
- 56%
Sign up to see the data on 20 all comparables
Seasonality
Sign up to view the full seasonality chart
$43,169
Profit
Revenue
$126,338
Operating Expenses
$43,369
Operating Income
$82,968
Mortgage & Taxes
$39,800
Profit (Cash Flow)
$43,169
$151,200
Cash Investment
Down Payment
$118,000
Renos & Furnishing
$15,500
Closing Costs
$17,700
Total
$151,200
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
28.55%
Cap Rate
14.06%
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
$28,002
Deductible property tax
$5,841
Estimated gross deduction
$169,806
Your income tax rate
Estimated tax savings
$50,942
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.