53 Sanford St St. Augustine, Florida
1 bed • 1 bath • 2 guests
Purchase Price
Est. $1,082/mo
$36,206
Annual Revenue
Median of 10 selected comps
- Avg Daily Rate
- $202
- Occupancy
- 49%
$10k
$25k
$45k
$60k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$2,413
Profit
Revenue
$36,206
Operating Expenses
$22,188
Operating Income
$14,018
Mortgage & Taxes
$16,430
Profit (Cash Flow)
-$2,413
$60,270
Cash Investment
Down Payment
$48,713
Renos & Furnishing
$4,250
Closing Costs
$7,307
Total
$60,270
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4%
Cap Rate
5.75%
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
$11,560
Deductible property tax
$2,411
Estimated gross deduction
$69,455
Your income tax rate
Estimated tax savings
$20,837
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.