6460 Putnam St St. Augustine, Florida, 32080-7642
5 bed • 3 bath • 15 guests
Est. $4,796/mo

Inquire about this property
Contact Agent
$139,432
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$38,890
Profit
Revenue
$139,432
Operating Expenses
$35,046
Operating Income
$104,386
Mortgage & Taxes
$65,496
Profit (Cash Flow)
$38,890
$242,750
Cash Investment
Down Payment
$200,000
Renos & Furnishing
$12,750
Closing Costs
$30,000
Total
$242,750
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.02%
Cap Rate
10.43%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$46,340
Deductible property tax
$8,800
Your total deduction
$61,678
Your adjusted annual income
$150,000 - $61,678 = $88,322
Taxes on $88,322 (30%)
$26,497
Your old tax bill
$45,000
Your new tax bill
$26,497
Estimated tax savings
$18,503
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com