BNBCalc.com Investment Analysis Report of 104 W 8th St, Gulf Shores, AL 36542, USA

3 bed • 3 bath • 8 guests • $600,000

BNB

Calc

Return Metrics

9.48% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.48%

Cap Rate

9.06%

Return on Investment

25.76%

Annual Revenue

$77,545

AirDNA projects $337/night at 63% occupancy ($77,544).

User selected values for this report: 63% occupancy rate, $337 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,930

Annual Expenses

$23,161

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,346

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$646

Management & Platform Fees

$194

Platform Fee (i.e. Airbnb)

$194

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$28,477

Deductible property tax

$5,940

Est. Depreciation Value

$196,188

Profit on this property

$54,384

Your total deduction

$176,221

So, your new taxable income is your previous income minus your total deduction ($150,000 - $176,221)

-$26,221

Your old tax bill

$45,000

Your new tax bill

-$7,866

Estimated tax savings

$52,866

property-location

104 W 8th St Gulf Shores, Alabama, 36542-6366

3 bed • 3 bath • 8 guests

Est. $2,878/mo

Agent

Inquire about this property

Contact Agent

$77,545

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.48%

Cap Rate

9.06%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$28,477

Deductible property tax

$5,940

Your total deduction

$44,166

Your adjusted annual income

$150,000 - $44,166 = $105,834

Taxes on $105,834 (30%)

$31,750

Your old tax bill

$45,000

Your new tax bill

$31,750

Estimated tax savings

$13,250

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com