63 Saragossa St
St. Augustine, Florida, 32084-3548
4 bed • 3 bath • 14 guests • $695,000
Annual Revenue
$136,747
Profit (Cash Flow)
$59,174
Cash on Cash Return
34.7%
Annual Revenue
AirDNA projects $624/night at 60% occupancy ($136,747).
Occupancy Rate
Avg Daily Rate
Return Metrics
34.68% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
34.68%
Cap Rate
15.14%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$32,985
Deductible property tax
$6,116
Your total deduction
$42,831
Your adjusted annual income
$150,000 - $42,831 = $107,168
Taxes on $107,168 (30%)
$32,150
Your old tax bill
$45,000
Your new tax bill
$32,150
Estimated tax savings
$12,849
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com