1159 W Beach Blvd 116 Gulf Shores, Alabama, 36542
2 bed • 1 bath • 6 guests
Est. $1,434/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$18,085
Annual Profit
12.8%
Cap Rate
24.1%
Cash on Cash
$59,695
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $244/night at 46% occupancy.Projected nightly rate is $204/night at 62% occupancy.
Top 26% of comparables
Top 26% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$47,813
Avg annual revenue
62%
Avg occupancy rate
$204
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$55k
$90k
$125k
Sign up to see the data on 40 all comparables
$18,085
Profit
Revenue
$59,695
Operating Expenses
$21,440
Operating Income
$38,255
Mortgage & Taxes
$20,170
Profit (Cash Flow)
$18,085
$75,020
Cash Investment
Down Payment
$59,800
Renos & Furnishing
$6,250
Closing Costs
$8,970
Total
$75,020
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
24.1%
Cap Rate
12.79%
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
$14,191
Deductible property tax
$2,960
Your total deduction
$12,398
Your adjusted annual income
$150,000 - $12,398 = $137,602
Taxes on $137,602 (30%)
$41,280
Your old tax bill
$45,000
Your new tax bill
$41,280
Estimated tax savings
$3,720
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:
0.82 sqft
Year built:
1982
Size:
520 sqft
Type:
CONDO
Parking:
-
Heating:
Electric, Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: 1
- Lot size: 0.82 sqft
- Building area: 520 sqft
- Garage: No
- Heating: Electric, central
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: -
- View: Indirect Gulf Side
- Parking: Assigned, Covered
- Amenities: Dishwasher, Microwave, Refrigerator w/Ice Maker, Washer/Dryer Stacked
- Price per square foot: $575
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 6604193000082.000.907
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2023
- Assessed Value: $307,600
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Gulf Shores Elementary School with 9/10 star rating
- Middle School: Gulf Shores Middle School with 9/10 star rating
- High School: Gulf Shores High School