53 Sanford St St. Augustine, Florida
6 bed • 5 bath • 14 guests
Purchase Price
Est. $6,442/mo
$182,596
Annual Revenue
Median of 16 selected comps
- Avg Daily Rate
- $992
- Occupancy
- 50%
$40k
$190k
$335k
$500k
Sign up to see the data on 32 all comparables
Seasonality
Sign up to view the full seasonality chart
$28,193
Profit
Revenue
$182,595
Operating Expenses
$56,590
Operating Income
$126,006
Mortgage & Taxes
$97,812
Profit (Cash Flow)
$28,193
$348,750
Cash Investment
Down Payment
$290,000
Renos & Furnishing
$15,250
Closing Costs
$43,500
Total
$348,750
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
8.08%
Cap Rate
8.69%
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
$68,818
Deductible property tax
$14,355
Estimated gross deduction
$410,466
Your income tax rate
Estimated tax savings
$123,140
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.