1592 W Beach Blvd
Gulf Shores, Alabama, 36542
3 bed • 4 bath • 9 guests • $750,000
Annual Revenue
$61,324
Profit (Cash Flow)
-$10,919
Cash on Cash Return
-6.0%
Annual Revenue
AirDNA projects $365/night at 46% occupancy ($61,324).
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.01% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.01%
Cap Rate
5.28%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$35,595
Deductible property tax
$7,424
Your total deduction
$119,331
Your adjusted annual income
$150,000 - $119,331 = $30,668
Taxes on $30,668 (30%)
$9,200
Your old tax bill
$45,000
Your new tax bill
$9,200
Estimated tax savings
$35,799
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com