5149 Ave D St. Augustine, Florida
5 bed • 3 bath • 15 guests
Purchase Price
Est. $1,745/mo
$392,700
Zestimate
$246,349
Annual Revenue
Median of 16 selected comps
- Avg Daily Rate
- $1,118
- Occupancy
- 60%
$30k
$130k
$225k
$330k
Sign up to see the data on 31 all comparables
Seasonality
Sign up to view the full seasonality chart
$148,287
Profit
Revenue
$246,349
Operating Expenses
$71,572
Operating Income
$174,777
Mortgage & Taxes
$26,490
Profit (Cash Flow)
$148,287
$113,273
Cash Investment
Down Payment
$78,540
Renos & Furnishing
$22,952
Closing Costs
$11,781
Total
$113,273
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
130.91%
Cap Rate
44.5%
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
$18,638
Deductible property tax
$3,888
Estimated gross deduction
$116,812
Your income tax rate
Estimated tax savings
$35,044
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...