1010 W Beach Blvd Gulf Shores, Alabama
2 bed • 2 bath • 7 guests
Purchase Price
Est. $2,532/mo
$56,175
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $317
- Occupancy
- 49%
$10k
$40k
$65k
$95k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$9,157
Profit
Revenue
$56,175
Operating Expenses
$26,881
Operating Income
$29,294
Mortgage & Taxes
$38,450
Profit (Cash Flow)
-$9,157
$140,724
Cash Investment
Down Payment
$114,000
Renos & Furnishing
$9,624
Closing Costs
$17,100
Total
$140,724
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-6.5%
Cap Rate
5.13%
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
$27,053
Deductible property tax
$5,643
Estimated gross deduction
$162,445
Your income tax rate
Estimated tax savings
$48,733
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.