27580 Canal Rd Orange Beach, Alabama, 36561-4067
3 bed • 3.5 bath • 9 guests
Est. $7,195/mo

Inquire about this property
Contact Agent
$74,948
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$49,060
Profit
Revenue
$74,948
Operating Expenses
$22,823
Operating Income
$52,125
Mortgage & Taxes
$101,185
Profit (Cash Flow)
-$49,060
$353,875
Cash Investment
Down Payment
$300,000
Renos & Furnishing
$8,875
Closing Costs
$45,000
Total
$353,875
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.86%
Cap Rate
3.47%
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
$71,192
Deductible property tax
$14,850
Your total deduction
$198,888
Your adjusted annual income
$150,000 - $198,888 = -$48,888
Taxes on -$48,888 (30%)
-$14,666
Your old tax bill
$45,000
Your new tax bill
-$14,666
Estimated tax savings
$59,666
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com