BNBCalc Short Term Rental Investment Analysis 114 Orleans Oaks Ln, Oxford, MS, 38655

4 bed • 3 bath • 10 guests • $357,000

BNB

Calc

Annual Revenue

$43,537

Profit (Cash Flow)

-$1,906

Cap Rate

7.0%

Annual Revenue

$43,537

AirDNA projects $366/night at 30% occupancy ($40,103). Airbtics projects $530/night at 45% occupancy ($87,110). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 40% occupancy rate, $298 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$35,816	$69,831	$165,749	$262,503
Occupancy	34%	40%	57%	72%
Nightly Rate	$283	$469	$783	$978

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
4 bedroom home 3miles from Ole Miss	$241,407	$769	83%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Stroll to Grove	$142,891	$947	40%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (5)
Charleston Style Cottage! Close to Everything!	$23,148	$100	58%	4	5	2	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (69)
'Sip on in	$73,583	$530	36%	4	5	1	$250	✅	❌	❌	Y / Y	⭐️ 5 (9)
The Olive Branch, Free transit to The Sq. & Campus	$28,611	$102	71%	4	5	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (38)
Live Red Love Blue	$181,210	$500	97%	4	5	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (7)
Marie’s Place	$87,480	$225	100%	4	4	1	$135	❌	❌	❌	Y / Y	⭐️ 4.7 (41)
Walk to the Square! 5 Star Rating Screened Porch	$76,907	$298	69%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (86)
3 Story House in Oxford Station	$140,041	$978	37%	4	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (23)
rambl oxford	$26,959	$129	53%	4	5	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (70)
Cozy Weekend Retreat Close To It All	$72,830	$1,097	17%	4	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (22)
Charming 4 bdrm home perfect for Ole Miss getaway	$60,450	$670	22%	4	4	2	$225	✅	❌	❌	Y / Y	⭐️ 5 (6)
The Blue Magnolia	$36,681	$412	24%	4	5	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (15)
Shadow Hill, the perfect getaway	$98,479	$655	41%	4	4	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (6)
The Rebel Retreat	$65,554	$403	44%	4	5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (18)
DOUBLE DECKER CONDO! BIG GROUPS! NEXT TO CAMPUS!	$77,292	$346	60%	4	2	2	$99	✅	❌	❌	Y / Y	⭐️ 4.7 (4)
Welcome home to our Hotty Toddy Townhouse !	$29,539	$254	31%	4	5	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (22)
Home in Oxford	$39,445	$293	36%	4	4	2	$100	❌	❌	❌	Y / N	⭐️ 5 (15)
Colonel Rebs Cottage	$89,271	$634	38%	4	4	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (10)
Rebel Getaway 5 miles from campus!!	$102,828	$591	45%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (17)
Game Day Getaway	$134,840	$410	89%	4	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (17)
Oxford 4 Bedroom/4.5 Bath Home. <2 mi from Campus!	$28,897	$213	36%	4	5	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (105)
Spacious 4Bd/Ba Retreat 1mi to Square & Ole Miss	$73,834	$567	35%	4	5	2	$150	✅	❌	✅	Y / Y	⭐️ 4.7 (23)
Location! Ask about graduation package price!	$77,731	$518	41%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (42)
2 King Suites; Walk to Campus & Square; Pets!	$166,418	$911	49%	4	4	2	$325	❌	❌	✅	Y / Y	⭐️ 5 (5)
Cottage By the Square	$103,383	$1,279	22%	4	4	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (7)
Spacious 4Bd/4Ba game day retreat 2mi to Ole Miss	$37,831	$246	40%	4	5	1	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (22)
Hottie Toddy Cottage	$24,314	$171	36%	4	5	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (53)
The Fancave, free transit, 2mi to Sq & Campus!	$25,287	$125	48%	4	5	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (35)
“Southern Charm”	$26,877	$121	57%	4	4	2	$90	✅	❌	❌	Y / Y	⭐️ 5 (44)
Douglas House - Perfectly Located	$77,274	$439	48%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (16)
Doc’s Best Medicine / Walk to Ole Miss	$35,721	$419	23%	4	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (11)
Spacious Oxford Square Townhouse	$136,207	$553	67%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (79)
Lounging off S Lamar - 0.5 mile walk to square	$43,627	$848	14%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
In a class of its own!	$106,067	$828	35%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Poolside Oxford Cottage with 4 King Suites!	$141,593	$1,092	35%	4	5	2	$225	✅	❌	❌	Y / Y	⭐️ 5 (7)
The Hayden, multi family retreat,1mi to The Sq.	$218,585	$982	60%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (34)
Ole Miss Rental Walking Distance Stadium & Square	$111,623	$897	34%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
The Hotty Texan	$35,232	$307	31%	4	4	2	$100	❌	❌	❌	Y / N	⭐️ 5 (9)
Condo in Oxford Commons	$31,528	$372	23%	4	4	2	$80	✅	❌	❌	Y / Y	⭐️ 5 (13)

Return Metrics

-1.96% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,906	-$3,812	-$5,718	-$7,625	-$9,531	-$19,063	-$57,189
Revenue Appreciation	$435	$875	$1,319	$1,767	$2,220	$4,554	$15,144
Home Equity	$3,726	$7,682	$11,882	$16,342	$21,076	$49,505	$303,450
Down Payment	$53,550	$53,550	$53,550	$53,550	$53,550	$53,550	$53,550
Property Appreciation	$10,710	$21,741	$33,103	$44,806	$56,860	$122,778	$509,532
Total Return	$66,515	$80,036	$94,136	$108,841	$124,176	$211,325	$824,487

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.96%

Cap Rate

6.99%

Return on Investment

17.28%

114 Orleans Oaks Ln Oxford, Mississippi, 38655

4 bed • 3 bath • 10 guests

Purchase Price

Est. $1,712/mo

Inquire about this property

Contact Agent

$367,000

Zestimate

Airbnb Investor Score

-$1,906

Annual Profit

7.0%

Cap Rate

-2.0%

Cash on Cash

$43,537

Annual Revenue

BNBCalc predicts this property will get $530 per night with 45% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 71% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$83,286

Avg annual revenue

45%

Avg occupancy rate

$530

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$95k

$165k

$240k

-$1,906

Profit

Revenue

$43,537

Operating Expenses

$18,560

Operating Income

$24,977

Mortgage & Taxes

$26,884

Profit (Cash Flow)

-$1,906

$75,010

Cash Investment

Down Payment

$53,550

Renos & Furnishing

$10,750

Closing Costs

$10,710

Total

$75,010

DSCR Ratio

Weak

0.93

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.96%

Cap Rate

6.99%

Return on Investment

17.28%

STR 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

$18,003

Deductible property tax

$3,534

Your total deduction

$37,015

Your adjusted annual income

$150,000 - $37,015 = $112,985

Taxes on $112,985 (30%)

$33,896

Your old tax bill

$45,000

Your new tax bill

$33,896

Estimated tax savings

$11,104

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