27580 Canal Rd Orange Beach, Alabama, 36561-4067
3 bed • 3.5 bath • 9 guests • $1,500,000
Annual Revenue
$74,948
Profit (Cash Flow)
-$49,659
Cap Rate
3.4%
Annual Revenue
AirDNA projects $456/night at 45% occupancy ($74,948)
Occupancy Rate
Avg Daily Rate
Return Metrics
-14.03% 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
-14.03%
Cap Rate
3.43%
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 estimated deduction will be...
Deductible mortgage interest
$71,192
Deductible property tax
$14,850
Your total deduction
$256,667
Your adjusted annual income
$150,000 - $256,667 = -$106,667
Taxes on -$106,667 (30%)
-$32,000
Your old tax bill
$45,000
Your new tax bill
-$32,000
Estimated tax savings
$77,000
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