9 Sevilla St St. Augustine, Florida
5 bed • 5.5 bath • 16 guests
Purchase Price
Est. $7,548/mo
$166,933
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $902
- Occupancy
- 51%
$25k
$125k
$225k
$335k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$585
Profit
Revenue
$166,933
Operating Expenses
$52,909
Operating Income
$114,024
Mortgage & Taxes
$114,609
Profit (Cash Flow)
-$585
$404,145
Cash Investment
Down Payment
$339,800
Renos & Furnishing
$13,375
Closing Costs
$50,970
Total
$404,145
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.14%
Cap Rate
6.71%
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
$80,636
Deductible property tax
$16,820
Estimated gross deduction
$479,605
Your income tax rate
Estimated tax savings
$143,882
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.