455 E Beach Blvd Gulf Shores, Alabama, 36542-6624
3 bed • 3 bath • 10 guests • $899,999
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$116,422
Profit (Cash Flow)
$26,899
Cap Rate
9.7%
Annual Revenue
AirDNA projects $386/night at 57% occupancy ($80,361)
Occupancy Rate
Avg Daily Rate
Return Metrics
12.46% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.46%
Cap Rate
9.73%
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
$42,715
Deductible property tax
$8,910
Your total deduction
$97,966
Your adjusted annual income
$150,000 - $97,966 = $52,034
Taxes on $52,034 (30%)
$15,610
Your old tax bill
$45,000
Your new tax bill
$15,610
Estimated tax savings
$29,390
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