BNBCalc Short Term Rental Investment Analysis 1412 Genevieve Dr, Gulfport, MS 39501

3 bed • 2 bath • 9 guests • $144,500

BNB

Calc

Annual Revenue

$40,268

Profit (Cash Flow)

$11,606

Cap Rate

14.8%

Annual Revenue

$40,268

AirDNA projects $229/night at 48% occupancy ($40,147). Airbtics projects $225/night at 49% occupancy ($40,268). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 49% occupancy rate, $225 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,385	$33,201	$57,406	$108,408
Occupancy	34%	47%	59%	72%
Nightly Rate	$151	$188	$258	$401

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Close to the Coast	$26,088	$99	68%	3	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (130)
Walk to Beach! Heated Pool/Spaviews & oak trees	$65,181	$192	88%	3	3	1	$185	✅	✅	❌	Y / Y	⭐️ 4.8 (54)
Beach Front Luxury and Convenience	$103,337	$517	53%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (35)
Luxury Family-Friendly \| Short Walk to Beach	$90,666	$400	61%	3	3	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (91)
Ocean View Beach House	$47,564	$269	43%	3	3	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (11)
Beauty on the Beach Gulf Luxury w/ Gorgeous Views	$39,373	$218	45%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Charming Gulf Breeze Cottage	$39,197	$180	59%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (73)
Modern & Chic Gulfport Escape: Walk to Beach!	$90,126	$421	57%	3	2	2	$171	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Sunkissed Cottage	$19,981	$149	35%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (51)
Gulfport Beach Cottage Getaway!	$26,452	$218	30%	3	2	1	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (73)
Gulf Breeze Oasis	$25,189	$93	72%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (272)
Mint To Sea	$38,336	$200	51%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (24)
Beautiful sunset beach view	$47,939	$194	66%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (25)
Finley House with Beautiful Gulf View	$49,737	$138	98%	3	2	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (290)
Blue Moon Beach House	$28,370	$156	48%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (86)
Beach View Cottage Walk to beach Snowbirds welcome	$29,927	$151	50%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (68)
“Gulfport Breeze” Walk to Beach, 2 King Bedrooms	$36,272	$181	53%	3	2	4	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (67)
Beach & Sunset views Cottage!! Close to Downtown	$30,121	$151	49%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (79)
Cozy 5 min walk to Gulf! 25% monthly discount	$24,445	$149	42%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (101)
*Beach! Aquarium! Casinos and much more!*	$25,754	$145	47%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (41)
Time to book for the summer! King Bed/ View/ Pool	$56,313	$293	50%	3	2	2	$225	✅	❌	❌	Y / Y	⭐️ 4.9 (11)
Mid Mod Beach House	$28,526	$195	39%	3	2	5	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
1 block from Gulf w/beach view+palms, patio, pets	$33,917	$184	49%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (39)
Bare Feet Beach House - Close to beach dog friendl	$35,574	$135	72%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Gulfport Retreat	$19,317	$158	33%	3	1	3	$95	❌	❌	✅	Y / Y	⭐️ 0 (1)
Sand & Soul Beach House	$95,624	$748	34%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (5)
Coastal Paradise	$39,046	$156	65%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (10)
Sun Kist	$46,336	$211	60%	3	2	6	$50	❌	❌	❌	Y / Y	⭐️ 5 (25)
Beautiful Cozy Beach House 1 Block from the Beach	$23,508	$193	32%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Pool, Sleeps 10, Mins from Downtown & the Beach	$79,846	$265	81%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (8)
Clean, bright and spacious home near the beach!	$16,836	$100	46%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (133)
Cozy Comfy Beach Bungalow	$38,082	$217	47%	3	2	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (17)
Season Sale Walk to Gulf Weekly/Monthly discount	$14,131	$117	33%	3	2	7	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
Beautiful Beach Views Sleeps 8	$38,962	$256	40%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Markey's Place. Luxury Beach House	$50,798	$300	44%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (73)
Charming Coastal Getaway, Near Beach & Pier!	$47,437	$411	30%	3	2	2	$145	❌	❌	✅	Y / Y	⭐️ 4.9 (19)

Return Metrics

27.8% 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)	$11,605	$23,211	$34,817	$46,423	$58,028	$116,057	$348,173
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$115,600	$115,600	$115,600	$115,600	$115,600	$115,600	$115,600
Down Payment	$28,900	$28,900	$28,900	$28,900	$28,900	$28,900	$28,900
Property Appreciation	$4,335	$8,800	$13,399	$18,136	$23,015	$49,695	$206,239
Total Return	$160,440	$176,511	$192,716	$209,059	$225,543	$310,253	$698,912

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.8%

Cap Rate

14.77%

Return on Investment

41.59%

1412 Genevieve Dr Gulfport, MS, 39501

3 bed • 2 bath • 9 guests

Purchase Price

Est. $693/mo

This property is for sale!

Contact Agent

165

Airbnb Investor Score

$11,605

Annual Profit

14.8%

Cap Rate

27.8%

Cash on Cash

$40,268

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $229/night at 48% occupancy.Projected nightly rate is $225/night at 49% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$40,675

Avg annual revenue

49%

Avg occupancy rate

$225

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

$15k

$45k

$70k

$105k

$11,606

Profit

Revenue

$40,268

Operating Expenses

$18,915

Operating Income

$21,353

Mortgage & Taxes

$9,748

Profit (Cash Flow)

$11,606

$41,735

Cash Investment

Down Payment

$28,900

Renos & Furnishing

$8,500

Closing Costs

$4,335

Total

$41,735

DSCR Ratio

Strong

2.19

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.8%

Cap Rate

14.77%

Return on Investment

41.59%

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

$6,858

Deductible property tax

$1,431

Your total deduction

$3,883

Your adjusted annual income

$150,000 - $3,883 = $146,117

Taxes on $146,117 (30%)

$43,835

Your old tax bill

$45,000

Your new tax bill

$43,835

Estimated tax savings

$1,165

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -