1872 W Beach Blvd Gulf Shores, Alabama
2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,751/mo
$43,960
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $259
- Occupancy
- 47%
$5k
$30k
$55k
$85k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$6,636
Profit
Revenue
$43,960
Operating Expenses
$24,011
Operating Income
$19,949
Mortgage & Taxes
$26,585
Profit (Cash Flow)
-$6,636
$99,157
Cash Investment
Down Payment
$78,822
Renos & Furnishing
$8,512
Closing Costs
$11,823
Total
$99,157
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-6.69%
Cap Rate
5.06%
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
$18,705
Deductible property tax
$3,902
Estimated gross deduction
$112,875
Your income tax rate
Estimated tax savings
$33,862
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.