3945 AL-180 Gulf Shores, Alabama, 36542-7871
4 bed • 3 bath • 12 guests • $650,000
Annual Revenue
$115,753
Profit (Cash Flow)
$34,441
Cap Rate
13.4%
Annual Revenue
AirDNA projects $417/night at 76% occupancy ($115,753)
Occupancy Rate
Avg Daily Rate
Return Metrics
40.75% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
40.75%
Cap Rate
13.35%
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
$34,940
Deductible property tax
$7,150
Your total deduction
$50,832
Your adjusted annual income
$150,000 - $50,832 = $99,168
Taxes on $99,168 (30%)
$29,751
Your old tax bill
$45,000
Your new tax bill
$29,751
Estimated tax savings
$15,249
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