400 Plantation Rd
Gulf Shores, Alabama, 36542-8138
2 bed • 2 bath • 6 guests • $300,000
Annual Revenue
$36,524
Profit (Cash Flow)
-$8,519
Cash on Cash Return
-11.3%
Annual Revenue
AirDNA projects $224/night at 58% occupancy ($47,452).
Occupancy Rate
Avg Daily Rate
Return Metrics
-11.28% 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
-11.28%
Cap Rate
4.01%
Tax Calculator
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
$14,238
Deductible property tax
$3,300
Your total deduction
$53,751
Your adjusted annual income
$150,000 - $53,751 = $96,248
Taxes on $96,248 (30%)
$28,874
Your old tax bill
$45,000
Your new tax bill
$28,874
Estimated tax savings
$16,125
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