957 W Beach Blvd Gulf Shores, Alabama
2 bed • 2 bath • 6 guests
Purchase Price
Est. $2,279/mo
$71,655
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $340
- Occupancy
- 58%
$10k
$45k
$85k
$125k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,531
Profit
Revenue
$71,655
Operating Expenses
$30,519
Operating Income
$41,136
Mortgage & Taxes
$34,605
Profit (Cash Flow)
$6,531
$125,350
Cash Investment
Down Payment
$102,600
Renos & Furnishing
$7,360
Closing Costs
$15,390
Total
$125,350
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
5.2%
Cap Rate
8.01%
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
$24,348
Deductible property tax
$5,079
Estimated gross deduction
$145,810
Your income tax rate
Estimated tax savings
$43,743
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.