455 E Beach Blvd
Gulf Shores, Alabama, 36542-6624
3 bed • 3 bath • 10 guests • $899,999
Annual Revenue
$116,421
Profit (Cash Flow)
$26,898
Cash on Cash Return
12.5%
Annual Revenue
AirDNA projects $386/night at 57% occupancy ($80,360).
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
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
$42,714
Deductible property tax
$8,909
Your total deduction
$101,885
Your adjusted annual income
$150,000 - $101,885 = $48,114
Taxes on $48,114 (30%)
$14,434
Your old tax bill
$45,000
Your new tax bill
$14,434
Estimated tax savings
$30,565
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