3734 B Ward St Jacksonville, Florida
3 bed • 2 bath • 9 guests
Purchase Price
Est. $2,110/mo
$476,500
Zestimate
$77,127
Annual Revenue
Median of 25 comps selected by Arnab, creator of this analysis.
- Avg Daily Rate
- $355
- Occupancy
- 60%
$10k
$55k
$100k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,280
Profit
Revenue
$77,127
Operating Expenses
$31,805
Operating Income
$45,322
Mortgage & Taxes
$32,042
Profit (Cash Flow)
$13,280
$120,290
Cash Investment
Down Payment
$95,000
Renos & Furnishing
$11,040
Closing Costs
$14,250
Total
$120,290
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.04%
Cap Rate
9.54%
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
$22,544
Deductible property tax
$4,703
Estimated gross deduction
$136,276
Your income tax rate
Estimated tax savings
$40,883
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...