BNBCalc.com Investment Analysis Report of 507 W Beach Blvd unit 115, Gulf Shores, AL 36542, USA

1 bed • 1.5 bath • 4 guests • $459,000

BNB

Calc

Return Metrics

-4.47% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-4.47%

Cap Rate

5.67%

Return on Investment

12.15%

Annual Revenue

$44,969

AirDNA projects $216/night at 57% occupancy ($44,968).

User selected values for this report: 56.99999999999999% occupancy rate, $216 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,577

Annual Expenses

$18,926

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,075

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$375

Management & Platform Fees

$112

Platform Fee (i.e. Airbnb)

$112

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

$21,785

Deductible property tax

$4,544

Est. Depreciation Value

$149,064

Profit on this property

$26,043

Your total deduction

$149,350

So, your new taxable income is your previous income minus your total deduction ($150,000 - $149,350)

$650

Your old tax bill

$45,000

Your new tax bill

$195

Estimated tax savings

$44,805

property-location

507 W Beach Blvd Gulf Shores, Alabama, 36542

1 bed • 1.5 bath • 4 guests

Est. $2,202/mo

Agent

Inquire about this property

Contact Agent

$44,969

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.47%

Cap Rate

5.67%

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

$21,785

Deductible property tax

$4,544

Your total deduction

$49,042

Your adjusted annual income

$150,000 - $49,042 = $100,958

Taxes on $100,958 (30%)

$30,287

Your old tax bill

$45,000

Your new tax bill

$30,287

Estimated tax savings

$14,713

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