949 W Beach Blvd Gulf Shores, Alabama
2 bed • 2 bath • 6 guests
Purchase Price
Est. $2,430/mo
$71,528
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $352
- Occupancy
- 56%
$10k
$45k
$75k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$4,140
Profit
Revenue
$71,528
Operating Expenses
$30,489
Operating Income
$41,039
Mortgage & Taxes
$36,899
Profit (Cash Flow)
$4,140
$133,170
Cash Investment
Down Payment
$109,400
Renos & Furnishing
$7,360
Closing Costs
$16,410
Total
$133,170
DSCR Ratio
Acceptable
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
7.5%
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
$25,961
Deductible property tax
$5,415
Estimated gross deduction
$155,327
Your income tax rate
Estimated tax savings
$46,598
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.