507 W Beach Blvd 402 Gulf Shores, Alabama
2 bed • 1 bath • 3 guests
Purchase Price
Est. $1,626/mo
$49,674
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $308
- Occupancy
- 44%
$10k
$30k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$369
Profit
Revenue
$49,674
Operating Expenses
$25,353
Operating Income
$24,321
Mortgage & Taxes
$24,689
Profit (Cash Flow)
-$369
$88,756
Cash Investment
Down Payment
$73,200
Renos & Furnishing
$4,576
Closing Costs
$10,980
Total
$88,756
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.41%
Cap Rate
6.64%
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
$17,371
Deductible property tax
$3,623
Estimated gross deduction
$103,825
Your income tax rate
Estimated tax savings
$31,148
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.