34 Clipper Ct St. Augustine Beach, Florida, 32080-6553
2 bed • 2 bath • 6 guests
Est. $1,919/mo
Inquire about this property
Contact Agent
$266,300
Zestimate
$39,446
Annual Revenue
BNBCalc predicts this property will get $153 per night with 54% occupancy, putting it in the top 34% revenue percentile compared to similar properties nearby.
Top 41% of comparables
Top 1% of comparables
Seasonality
Sign up to view the full seasonality chart
-$5,744
Profit
Revenue
$39,446
Operating Expenses
$18,208
Operating Income
$21,238
Mortgage & Taxes
$26,983
Profit (Cash Flow)
-$5,744
$98,500
Cash Investment
Down Payment
$80,000
Renos & Furnishing
$6,500
Closing Costs
$12,000
Total
$98,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.83%
Cap Rate
5.3%
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
$18,984
Deductible property tax
$3,960
Your total deduction
$46,269
Your adjusted annual income
$150,000 - $46,269 = $103,731
Taxes on $103,731 (30%)
$31,119
Your old tax bill
$45,000
Your new tax bill
$31,119
Estimated tax savings
$13,881
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
1985
Size:
947 sqft
Type:
CONDO
Parking:
-
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Condominium
- Stories: 0
- Lot size: -
- Building area: 947 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 163112 0534
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $223,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $438,195
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/19/20 | $0 | 0% | Shearwater Properties Llc |
| 11/07/19 | $160,000 | 0% | Lee J Eubanks |
| 01/31/07 | $260,000 | 80% | Thomas John, Annita John |
Ownership
- Name: Shearwater Properties Llc
- Owner Occupied: No
- Owner Mailing Address: 4354 Seabreeze Dr, Jacksonville Beach, Fl 32250
- Years Owned: 51
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 80%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: R. B. Hunt Elementary School with 10/10 star rating
- Middle School: Sebastian Middle School with 5/10 star rating
- High School: St. Augustine High School with 5/10 star rating