BNBCalc.com Investment Analysis Report of 2026 Norman Ln, Gulf Shores, AL 36542, USA

5 bed • 3 bath • 12 guests • $375,000

BNB

Calc

Return Metrics

69.44% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

69.44%

Cap Rate

25.07%

Return on Investment

84.53%

Annual Revenue

$123,825

AirDNA projects $506/night at 67% occupancy ($123,825).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,481

Annual Expenses

$29,777

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,732

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,032

Management & Platform Fees

$310

Platform Fee (i.e. Airbnb)

$310

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

$17,798

Deductible property tax

$3,712

Est. Depreciation Value

$180,872

Profit on this property

$94,048

Your total deduction

$108,334

So, your new taxable income is your previous income minus your total deduction ($150,000 - $108,334)

$41,666

Your old tax bill

$45,000

Your new tax bill

$12,500

Estimated tax savings

$32,500

2026 Norman Ln Gulf Shores, Alabama, 36542

5 bed • 3 bath • 12 guests • $375,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$123,825

Profit (Cash Flow)

$68,752

Cap Rate

25.1%

Annual Revenue

$123,825

AirDNA projects $506/night at 67% occupancy ($123,825)

Occupancy Rate

Avg Daily Rate

Return Metrics

69.44% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

69.44%

Cap Rate

25.07%

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 estimated deduction will be...

Deductible mortgage interest

$17,798

Deductible property tax

$3,712

Your total deduction

-$14,978

Your adjusted annual income

$150,000 - -$14,978 = $164,978

Taxes on $164,978 (30%)

$49,493

Your old tax bill

$45,000

Your new tax bill

$49,493

Estimated tax savings

-$4,493

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com