Pelican Rd Saint Augustine South, Florida
4 bed • 3.5 bath • 10 guests
Purchase Price
Est. $7,996/mo
$78,533
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $501
- Occupancy
- 43%
$15k
$55k
$100k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$75,025
Profit
Revenue
$78,533
Operating Expenses
$32,135
Operating Income
$46,398
Mortgage & Taxes
$121,422
Profit (Cash Flow)
-$75,025
$424,875
Cash Investment
Down Payment
$360,000
Renos & Furnishing
$10,875
Closing Costs
$54,000
Total
$424,875
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-17.65%
Cap Rate
2.57%
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
$85,430
Deductible property tax
$17,820
Estimated gross deduction
$507,128
Your income tax rate
Estimated tax savings
$152,138
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.