BNBCalc Short Term Rental Investment Analysis 1200 Beach Dr 701, Gulfport, MS 39507

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$33,602

Profit (Cash Flow)

$15,554

Cap Rate

Infinity%

Annual Revenue

$33,602

AirDNA projects $200/night at 46% occupancy ($33,602). Airbtics projects $159/night at 54% occupancy ($31,359). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 46% occupancy rate, $200 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,413	$29,807	$52,768	$77,839
Occupancy	41%	57%	70%	78%
Nightly Rate	$118	$136	$194	$259

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
BeachView Vacation Cottage 1	$20,452	$102	53%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.4 (58)
Beach View Bungalow	$32,114	$126	64%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (204)
Quick walk to the beach- Easy access to casinos	$27,320	$93	72%	2	2	2	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (157)
Rochelle's Coastal Cottage	$41,872	$148	70%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (73)
Agape Bay - Sienna on the Coast Unit 102	$35,817	$233	42%	2	2	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (93)
Anchor Townhome w/Gulf views Walk to beach/seafo	$68,365	$232	78%	2	2	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (129)
Summer dates still available - best rates	$63,362	$193	87%	2	2	3	$175	✅	✅	❌	Y / Y	⭐️ 4.9 (100)
The Den (Pool Table & Outdoor Bar) 15 min walk to beach	$31,802	$125	61%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (66)
Bungalow style home 15 min walk to beach	$38,845	$132	69%	2	2	1	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (35)
The Joon	$21,687	$131	42%	2	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (54)
The Gulf Getaway	$36,237	$127	74%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (79)
Blue Palm Townhome w/ Gulf view / Walk to beach/	$75,634	$244	84%	2	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (109)
Price drop/summer special/ocean front	$30,846	$286	26%	2	2	3	$275	✅	✅	❌	Y / N	⭐️ 5 (8)
Megan’s House	$15,201	$117	26%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (71)
Mermaids Retreat, heated pool & spa, luxury!	$49,788	$228	59%	2	2	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (6)
Beautiful 2 Bedroom / 2 Bathroom Condo Overlooking	$50,830	$176	62%	2	2	1	$350	✅	✅	❌	Y / Y	⭐️ 4 (2)
The Catfish	$27,396	$127	56%	2	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (18)
Paradise Hideaway - (near Keesler AFB)	$17,259	$73	50%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (146)
Coastal Vacay Hideaway Biloxi beach, casinos, etc	$14,156	$73	44%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (99)
Bayou Bunk House -Close to Beach & Casino's	$24,860	$262	22%	2	3	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (2)
"Aqua Blue" Condo and the beach is waiting 4 You!	$83,229	$290	77%	2	2	4	$160	✅	✅	❌	Y / Y	⭐️ 5 (3)
Beautiful Luxury Beach Condo with Infinity Pool	$46,879	$271	43%	2	2	3	$195	✅	✅	❌	Y / Y	⭐️ 5 (18)
Sole e mare -Walk to the beach/ Military Discount	$34,234	$119	77%	2	1	5	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (42)
Baby Blue Beachwalk Cottage	$14,696	$130	29%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Sole -e-Mare Walk to the beach/ Military Discount	$36,601	$123	80%	2	1	5	$95	❌	❌	✅	Y / Y	⭐️ 5 (18)
NEW King with Loft Beach Near Gulf	$29,620	$112	64%	2	1	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (12)
Coastal Inspired Duplex. Close to the beach! #2	$31,841	$171	49%	2	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
BeachView Vacation Cottage 9	$16,437	$99	42%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Seafoam Green Beachwalk Cottage	$16,387	$120	35%	2	1	91	$80	❌	❌	❌	Y / Y	⭐️ 4.6 (17)
Beautiful 2 Bedroom / 2 Bathroom Condo Overlooking	$65,625	$259	60%	2	2	1	$350	✅	✅	❌	Y / Y	⭐️ 5 (1)
Relaxation At Its Best!!!! Unit B	$26,066	$176	40%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Coastal Inspired Duplex. Close to the beach! #1	$20,590	$165	32%	2	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
The Beach Depot-walk to beach, huge fenced yard.	$42,944	$150	76%	2	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (42)
Bernard Bayou Retreat- Close to Beach & Casinos	$12,592	$149	18%	2	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (5)
Bright & Cozy Modern Cottage~Close to Beach	$28,682	$140	49%	2	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (26)
Marvel Gulfport Condo	$24,685	$90	67%	2	1	2	$135	❌	❌	❌	Y / Y	⭐️ 4.2 (5)
Duplex a Block From the Beach #B	$27,171	$116	64%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Cozy getaway minutes from beach!	$31,787	$95	87%	2	2	1	$95	✅	❌	✅	Y / Y	⭐️ 2.6 (3)
Gulfports luxurious cozy stay	$17,417	$159	26%	2	3	2	$145	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Modern Condo w/private balcony	$33,185	$198	40%	2	2	1	$125	✅	❌	❌	Y / Y	⭐️ 5 (11)

Return Metrics

239.29% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$15,554	$31,108	$46,662	$62,216	$77,770	$155,541	$466,623
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$15,554	$31,108	$46,662	$62,216	$77,770	$155,541	$466,623

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

239.29%

Cap Rate

∞%

Return on Investment

239.29%

1200 Beach Dr 701 Gulfport, MS, 39507

2 bed • 2 bath • 6 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

Infinity

Airbnb Investor Score

$15,554

Annual Profit

Infinity%

Cap Rate

239.3%

Cash on Cash

$33,602

Annual Revenue

BNBCalc predicts this property will get $159 per night with 54% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$34,112

Avg annual revenue

54%

Avg occupancy rate

$159

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

$10k

$35k

$60k

$85k

$15,554

Profit

Revenue

$33,602

Operating Expenses

$18,048

Operating Income

$15,554

Mortgage & Taxes

Profit (Cash Flow)

$15,554

$6,500

Cash Investment

Down Payment

Renos & Furnishing

$6,500

Closing Costs

Total

$6,500

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

239.29%

Cap Rate

∞%

Return on Investment

239.29%

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

Deductible property tax

Your total deduction

-$14,657

Your adjusted annual income

$150,000 - -$14,657 = $164,657

Taxes on $164,657 (30%)

$49,397

Your old tax bill

$45,000

Your new tax bill

$49,397

Estimated tax savings

-$4,397

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:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -