620 Battersea Dr St. Augustine, Florida
5 bed • 3.5 bath • 15 guests
Purchase Price
Est. $3,353/mo
$754,700
Zestimate
$235,769
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $1,245
- Occupancy
- 52%
$25k
$120k
$215k
$315k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$115,774
Profit
Revenue
$235,769
Operating Expenses
$69,086
Operating Income
$166,683
Mortgage & Taxes
$50,910
Profit (Cash Flow)
$115,774
$199,829
Cash Investment
Down Payment
$150,940
Renos & Furnishing
$26,248
Closing Costs
$22,641
Total
$199,829
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
57.93%
Cap Rate
22.08%
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
$35,819
Deductible property tax
$7,472
Estimated gross deduction
$219,134
Your income tax rate
Estimated tax savings
$65,740
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...