324 W Beach Blvd Gulf Shores, Alabama
6 bed • 8 bath • 18 guests
Purchase Price
Est. $4,158/mo
$168,869
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $1,096
- Occupancy
- 42%
$10k
$90k
$165k
$245k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$52,365
Profit
Revenue
$168,869
Operating Expenses
$53,364
Operating Income
$115,505
Mortgage & Taxes
$63,140
Profit (Cash Flow)
$52,365
$236,336
Cash Investment
Down Payment
$187,200
Renos & Furnishing
$21,056
Closing Costs
$28,080
Total
$236,336
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
22.15%
Cap Rate
12.34%
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
$44,424
Deductible property tax
$9,266
Estimated gross deduction
$268,327
Your income tax rate
Estimated tax savings
$80,498
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.
Property Overview
Loading...