13416 Durham Ln Biloxi, Mississippi, 39532
4 bed • 4 bath • 12 guests • $370,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$113,452
Profit (Cash Flow)
$57,207
Cap Rate
23.0%
Annual Revenue
AirDNA projects $501/night at 62% occupancy ($113,452)
Occupancy Rate
Avg Daily Rate
Return Metrics
59.52% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
59.52%
Cap Rate
22.97%
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 estimated deduction will be...
Deductible mortgage interest
$20,676
Deductible property tax
$4,070
Your total deduction
-$3,788
Your adjusted annual income
$150,000 - -$3,788 = $153,788
Taxes on $153,788 (30%)
$46,137
Your old tax bill
$45,000
Your new tax bill
$46,137
Estimated tax savings
-$1,137
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com