507 W Beach Blvd Gulf Shores, Alabama
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,893/mo
$94,158
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $528
- Occupancy
- 49%
$10k
$65k
$115k
$175k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$29,608
Profit
Revenue
$94,158
Operating Expenses
$35,807
Operating Income
$58,351
Mortgage & Taxes
$28,743
Profit (Cash Flow)
$29,608
$105,899
Cash Investment
Down Payment
$85,220
Renos & Furnishing
$7,896
Closing Costs
$12,783
Total
$105,899
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
27.95%
Cap Rate
13.69%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$20,223
Deductible property tax
$4,218
Estimated gross deduction
$121,645
Your income tax rate
Estimated tax savings
$36,493
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.