9 Sevilla St St. Augustine, Florida
5 bed • 6 bath • 16 guests
Purchase Price
Est. $7,548/mo
$206,951
Annual Revenue
Median of 8 selected comps
- Avg Daily Rate
- $1,061
- Occupancy
- 53%
$25k
$125k
$225k
$330k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$30,028
Profit
Revenue
$206,950
Operating Expenses
$62,313
Operating Income
$144,637
Mortgage & Taxes
$114,609
Profit (Cash Flow)
$30,028
$353,300
Cash Investment
Down Payment
$339,800
Renos & Furnishing
$13,500
Closing Costs
$0
Total
$353,300
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
8.49%
Cap Rate
8.51%
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
$479,643
Your income tax rate
Estimated tax savings
$143,893
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.