13416 Durham Ln Biloxi, Mississippi, 39532
4 bed • 4 bath • 12 guests
Est. $1,775/mo

Inquire about this property
Contact Agent
$113,452
Annual Revenue
Top 101% of comparables
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
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
60.14%
Cap Rate
23.14%
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
$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