1108 Oak Pl Gulfport, MS, 39501
3 bed • 2 bath • 9 guests
Est. $1,091/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$1,383
Annual Profit
7.4%
Cap Rate
2.3%
Cash on Cash
$34,954
Annual Revenue
BNBCalc predicts this property will get $174 per night with 55% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 46% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$35,632
Avg annual revenue
55%
Avg occupancy rate
$174
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$45k
$65k
Sign up to see the data on 40 all comparables
$1,383
Profit
Revenue
$34,954
Operating Expenses
$18,224
Operating Income
$16,730
Mortgage & Taxes
$15,346
Profit (Cash Flow)
$1,383
$60,825
Cash Investment
Down Payment
$45,500
Renos & Furnishing
$8,500
Closing Costs
$6,825
Total
$60,825
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.27%
Cap Rate
7.35%
STR Tax Calculator (USA)
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
$10,797
Deductible property tax
$2,252
Your total deduction
$25,521
Your adjusted annual income
$150,000 - $25,521 = $124,479
Taxes on $124,479 (30%)
$37,344
Your old tax bill
$45,000
Your new tax bill
$37,344
Estimated tax savings
$7,656
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
1946
Size:
1,459 sqft
Type:
SFR
Parking:
-
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 646 25th St | - | - | 857 | - | 0 | 1940 | $0 | 551 |
| 1315 23rd St | - | - | 511 | - | 0 | 1945 | $0 | - |
| 2713 15th Ave | - | - | 3,216 | - | 0 | 1962 | $0 | 17 |
| 1507 19th St | - | - | 1,075 | - | 0 | - | $0 | - |
| 210 2nd St | - | - | 0 | - | 0 | - | $0 | - |
| 2933 Magnolia Ct | 3 | 2 | 1,352 | - | 0 | 2011 | $0 | - |
| 1257 24th St | 2 | 1 | 1,412 | - | 0 | 1958 | $0 | - |
| 2217 Kelly Ave | 4 | 3 | 1,432 | - | 0 | 1923 | $0 | - |
| 2720 7th Ave | 3 | - | 1,773 | - | 0 | 1960 | $0 | - |
| 2409 East Ave | - | - | 1,542 | - | 0 | 1964 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: -
- Building area: 1,459 sqft
- Garage: No
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 0811A-01-082.000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $7,357
- County Est. Land Value: $15,180
- Assessed Land Value: -
- County Est. Structure Value: $58,391
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/26/23 | $0 | 0% | Alex Reininga |
| 04/18/19 | $0 | 0% | Elizabeth S Sanders |
Ownership
- Name: Alex Reininga
- Owner Occupied: Yes
- Owner Mailing Address: 1108 Oak Pl, Gulfport, MS 39501
- Years Owned: 17
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No