BNBCalc.com Investment Analysis Report of 507 W Beach Blvd unit 115, Gulf Shores, AL 36542, USA

1 bed • 1.5 bath • 4 guests • $459,000

BNB

Calc

Return Metrics

-5.01% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-5.01%

Cap Rate

5.54%

Return on Investment

11.6%

Annual Revenue

$44,969

AirDNA projects $216/night at 57% occupancy ($44,968).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,627

Annual Expenses

$19,526

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,075

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$375

Management & Platform Fees

$112

Platform Fee (i.e. Airbnb)

$112

Property Manager Fee

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$21,785

Deductible property tax

$4,544

Est. Depreciation Value

$214,199

Profit on this property

$25,443

Your total deduction

$215,085

So, your new taxable income is your previous income minus your total deduction ($150,000 - $215,085)

-$65,085

Your old tax bill

$45,000

Your new tax bill

-$19,525

Estimated tax savings

$64,525

507 W Beach Blvd

Gulf Shores, Alabama, 36542

1 bed • 1.5 bath • 4 guests • $459,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$44,969

Profit (Cash Flow)

-$5,517

Cap Rate

5.5%

Annual Revenue

$44,969

AirDNA projects $216/night at 57% occupancy ($44,969)

Occupancy Rate

Avg Daily Rate

Return Metrics

-5.01% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.01%

Cap Rate

5.54%

Return on Investment

11.6%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$21,785

Deductible property tax

$4,544

Your total deduction

$69,182

Your adjusted annual income

$150,000 - $69,182 = $80,818

Taxes on $80,818 (30%)

$24,245

Your old tax bill

$45,000

Your new tax bill

$24,245

Estimated tax savings

$20,755

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