401 E Beach Blvd Gulf Shores, Alabama, 36542
3 bed • 2 bath • 6 guests
Est. $3,331/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$34,227
Annual Profit
11.7%
Cap Rate
20.3%
Cash on Cash
$108,916
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $280/night at 57% occupancy.Projected nightly rate is $280/night at 77% occupancy.
Top 28% of comparables
Top 26% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$82,670
Avg annual revenue
77%
Avg occupancy rate
$280
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$85k
$150k
$215k
Sign up to see the data on 40 all comparables
$34,228
Profit
Revenue
$108,916
Operating Expenses
$27,839
Operating Income
$81,077
Mortgage & Taxes
$46,849
Profit (Cash Flow)
$34,228
$168,235
Cash Investment
Down Payment
$138,900
Renos & Furnishing
$8,500
Closing Costs
$20,835
Total
$168,235
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
20.34%
Cap Rate
11.67%
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
$32,962
Deductible property tax
$6,876
Your total deduction
$35,748
Your adjusted annual income
$150,000 - $35,748 = $114,252
Taxes on $114,252 (30%)
$34,276
Your old tax bill
$45,000
Your new tax bill
$34,276
Estimated tax savings
$10,724
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
1 sqft
Year built:
2006
Size:
1,130 sqft
Type:
CONDO
Parking:
-
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: 1
- Lot size: 1 sqft
- Building area: 1,130 sqft
- Garage: No
- Heating: Central
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Ceiling Fan(s), ENERGY STAR Qualified Equipment
- View: Gulf, Water
- Parking: Covered
- Amenities: Electric Water Heater, Dryer, Washer, Built In Microwave, Dishwasher, Microwave, Refrigerator, Self Cleaning Oven, ENERGY STAR Qualified Dryer, ENERGY STAR Qualified Refrigerator, ENERGY STAR Qualified Appliances, ENERGY STAR Qualified Water Heater
- Price per square foot: $614
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 287197
- Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk
Tax Info
- Year Assessed: 2017
- Assessed Value: $5,157,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Gulf Shores Elementary School with 9/10 star rating
- Middle School: Gulf Shores Middle School with 9/10 star rating
- High School: Gulf Shores High School