53 Sanford St St. Augustine, Florida
2 bed • 1 bath • 6 guests
Purchase Price
Est. $2,147/mo
$51,597
Annual Revenue
Median of 18 selected comps
- Avg Daily Rate
- $266
- Occupancy
- 53%
$10k
$35k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$6,813
Profit
Revenue
$51,597
Operating Expenses
$25,805
Operating Income
$25,791
Mortgage & Taxes
$32,604
Profit (Cash Flow)
-$6,813
$117,417
Cash Investment
Down Payment
$96,667
Renos & Furnishing
$6,250
Closing Costs
$14,500
Total
$117,417
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-5.8%
Cap Rate
5.33%
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
$22,939
Deductible property tax
$4,785
Estimated gross deduction
$137,172
Your income tax rate
Estimated tax savings
$41,152
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.