527 Beach Club Trail Gulf Shores, Alabama
3 bed • 3 bath • 9 guests
Purchase Price
Est. $3,043/mo
$71,540
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $484
- Occupancy
- 40%
$10k
$40k
$75k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$5,160
Profit
Revenue
$71,540
Operating Expenses
$30,492
Operating Income
$41,048
Mortgage & Taxes
$46,208
Profit (Cash Flow)
-$5,160
$166,300
Cash Investment
Down Payment
$137,000
Renos & Furnishing
$8,750
Closing Costs
$20,550
Total
$166,300
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3.1%
Cap Rate
5.99%
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
$32,511
Deductible property tax
$6,781
Estimated gross deduction
$194,374
Your income tax rate
Estimated tax savings
$58,312
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.