561 E Beach Blvd Gulf Shores, Alabama
2 bed • 2 bath • 6 guests
Purchase Price
Est. $2,781/mo
$62,811
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $367
- Occupancy
- 47%
$5k
$40k
$70k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$7,854
Profit
Revenue
$62,811
Operating Expenses
$28,441
Operating Income
$34,370
Mortgage & Taxes
$42,224
Profit (Cash Flow)
-$7,854
$151,503
Cash Investment
Down Payment
$125,189
Renos & Furnishing
$7,536
Closing Costs
$18,778
Total
$151,503
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-5.18%
Cap Rate
5.49%
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
$29,708
Deductible property tax
$6,197
Estimated gross deduction
$177,478
Your income tax rate
Estimated tax savings
$53,243
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.