BNBCalc Short Term Rental Investment Analysis 13416 Durham Ln, Biloxi, MS 39532, USA

4 bed • 4 bath • 12 guests • $370,000

BNB

Calc

Report by:

jibdallas@gmail.com

Annual Revenue

$113,452

Profit (Cash Flow)

$57,802

Cap Rate

23.1%

Annual Revenue

$113,452

AirDNA projects $501/night at 62% occupancy ($113,452).

BNB Calc projects a 62% occupancy rate, $501 rate per night.

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

Return Metrics

60.14% 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)	$57,802	$115,604	$173,407	$231,209	$289,011	$578,023	$1,734,071
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,977	$6,172	$9,600	$13,277	$17,222	$41,697	$295,999
Down Payment	$74,000	$74,000	$74,000	$74,000	$74,000	$74,000	$74,000
Property Appreciation	$11,100	$22,533	$34,308	$46,438	$58,931	$127,249	$528,087
Total Return	$145,880	$218,310	$291,316	$364,925	$439,165	$820,970	$2,632,158

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

60.14%

Cap Rate

23.14%

Return on Investment

74.79%

13416 Durham Ln Biloxi, Mississippi, 39532

4 bed • 4 bath • 12 guests

Purchase Price

Est. $1,775/mo

Inquire about this property

Contact Agent

$113,452

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$57,802

Profit

Revenue

$113,452

Operating Expenses

$27,829

Operating Income

$85,623

Mortgage & Taxes

$27,821

Profit (Cash Flow)

$57,802

$96,100

Cash Investment

Down Payment

$74,000

Renos & Furnishing

$11,000

Closing Costs

$11,100

Total

$96,100

DSCR Ratio

Strong

3.08

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

60.14%

Cap Rate

23.14%

Return on Investment

74.79%

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

$20,676

Deductible property tax

$4,070

Your total deduction

-$18,968

Your adjusted annual income

$150,000 - -$18,968 = $168,968

Taxes on $168,968 (30%)

$50,691

Your old tax bill

$45,000

Your new tax bill

$50,691

Estimated tax savings

-$5,691

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