969 W Beach Blvd Gulf Shores, Alabama
2 bed • 2 bath • 6 guests
Purchase Price
Est. $2,132/mo
$62,086
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $325
- Occupancy
- 52%
$15k
$40k
$65k
$90k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$1,437
Profit
Revenue
$62,086
Operating Expenses
$28,270
Operating Income
$33,816
Mortgage & Taxes
$32,379
Profit (Cash Flow)
$1,437
$116,640
Cash Investment
Down Payment
$96,000
Renos & Furnishing
$6,240
Closing Costs
$14,400
Total
$116,640
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
1.23%
Cap Rate
7.04%
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
$22,781
Deductible property tax
$4,752
Estimated gross deduction
$136,236
Your income tax rate
Estimated tax savings
$40,871
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.