BNBCalc Short Term Rental Investment Analysis 15156 Audubon Lake Blvd, Gulfport, MS 39503

3 bed • 2 bath • 9 guests • $219,000

BNB

Calc

Annual Revenue

$35,502

Profit (Cash Flow)

$2,433

Cap Rate

7.9%

Annual Revenue

$35,502

AirDNA projects $219/night at 54% occupancy ($43,193). Airbtics projects $180/night at 54% occupancy ($35,501). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 54% occupancy rate, $180 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,148	$28,160	$54,188	$95,730
Occupancy	46%	53%	63%	71%
Nightly Rate	$99	$134	$222	$355

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	$24,977	$99	65%	3	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (130)
Fun house has a view of beach frm the front porch!	$30,172	$136	57%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (17)
Luxury Family-Friendly \| Short Walk to Beach	$83,773	$381	59%	3	3	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (91)
Beach Front Luxury and Convenience	$97,944	$518	50%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (35)
Beautifully Renovated Waterfront House in Gulfport	$42,202	$192	56%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (37)
Spacious! Stunning Newly Built! Beachview house!	$49,062	$349	37%	3	3	1	$200	✅	❌	✅	Y / Y	⭐️ 5 (20)
Dog friendly; 5 minute walk to Long Beach Harbor	$36,340	$188	47%	3	3	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (73)
2-min to BEACH~Game room~Pool~Gated community~Deck	$23,049	$83	63%	3	3	2	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (161)
Walk to Beach!3Bed/3BathPoolBeachGolfCasinos	$22,561	$97	57%	3	3	2	$155	✅	❌	❌	Y / Y	⭐️ 5 (83)
Egg Swings, Yellow Beach, Sleep 8, Next to Pool	$15,624	$94	38%	3	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (258)
Green Beach House, Sleep 8, Large Patio, Swim Pool	$19,698	$95	48%	3	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (183)
Serene Beach Escape	$28,005	$132	53%	3	3	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (90)
Gold Beach House, Sleep 8, Swim Pool, Gated (E)	$20,652	$94	50%	3	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (34)
3 Bedrooms 3 Bathrooms Townhouse~Close to Beach	$25,280	$132	48%	3	3	2	$139	✅	❌	❌	Y / Y	⭐️ 4.9 (55)
3Bed/3Bath (87A) Townhouse NEAR Beach	$30,150	$100	75%	3	3	3	$135	✅	❌	❌	Y / Y	⭐️ 4.8 (173)
GaMe RoOm, Red Beach House, Sleep 8, Swim Pool	$21,984	$94	53%	3	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (263)
Luxury town home! 3B/3B, 1 block from beach!	$34,079	$113	78%	3	3	1	$140	✅	❌	❌	Y / Y	⭐️ 4.9 (109)
3Bed/3Bath (85B) Townhouse Close to Beach	$24,299	$89	66%	3	3	3	$140	✅	❌	❌	Y / Y	⭐️ 4.8 (242)
Charming Gulfport Getaway. Walk to the beach. POOL	$19,946	$144	35%	3	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (19)
The perfect escape I	$22,568	$149	39%	3	3	2	$130	✅	❌	✅	Y / Y	⭐️ 4.8 (76)
Charming Gulfport Escape: Half-Mile to Beach!	$17,503	$101	39%	3	1	2	$171	❌	❌	❌	Y / Y	⭐️ 4.6 (39)
Special rate for Nov & Dec! 3Bed 3bath BEACH View!	$56,486	$277	54%	3	3	2	$290	✅	✅	❌	Y / Y	⭐️ 5 (4)
Beach Views \| 12th Floor \| Legacy\| 2 Pools\| 6 beds	$85,960	$355	64%	3	3	3	$165	✅	✅	❌	Y / Y	⭐️ 5 (11)
The Sunset House (Now NO Airbnb fees)	$58,825	$242	63%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (75)
Your Beach Home Away From Home	$21,020	$83	66%	3	1	3	$60	❌	❌	✅	Y / Y	⭐️ 4.7 (187)
3Bed/3Bath Townhome (11), 1 block from the beach	$25,444	$97	64%	3	3	3	$135	✅	❌	❌	Y / Y	⭐️ 4.9 (146)
BeachView Vacation Cottage 14	$16,506	$121	36%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.2 (92)
Entire townhouse within walking distance to beach	$21,764	$117	48%	3	3	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (51)
A Wave From It All-Pool, Beach, Game Table, Grill	$32,446	$153	52%	3	3	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (60)
GAME ROOM, Blue Beach House, Sleep 8, Swim Pool	$48,596	$214	58%	3	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (291)
Breezy Gulfport Getaway < 1 Mile to Beach + Casino	$18,226	$110	41%	3	1	2	$171	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
3Bed/3Bath (87B) Townhome walk to Beach	$28,477	$102	71%	3	3	3	$140	✅	❌	❌	Y / Y	⭐️ 4.8 (58)
Nana Bananas Cabana- beach house with pool	$63,353	$363	47%	3	3	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (49)
Lovely 3 BR Home On Canal 1 Mi to Beach King Bed	$71,696	$218	87%	3	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (30)
River Oaks	$32,534	$234	37%	3	3	2	$75	❌	✅	✅	Y / Y	⭐️ 4.9 (21)
Oceanfront 3 Bedroom Condo in Gulfport/Biloxi	$63,140	$372	46%	3	3	2	$250	✅	✅	❌	Y / Y	⭐️ 4.9 (24)
Beautiful 3 Bedroom / 3 Bathroom Corner Unit Overl	$50,288	$193	55%	3	3	1	$445	✅	✅	❌	Y / Y	⭐️ 5 (3)
Ocean Retreat Townhome-5 min walk to beach!	$46,589	$277	45%	3	3	2	$155	✅	❌	✅	Y / Y	⭐️ 4.5 (18)
3bed/3bath(17)Townhouse Gulfport/Biloxi near Beach	$32,334	$117	71%	3	3	3	$140	✅	❌	✅	Y / Y	⭐️ 4.8 (211)
Hometown Hideaway	$39,213	$179	58%	3	2	4	$150	✅	❌	✅	Y / Y	⭐️ 5 (10)

Return Metrics

4.13% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,433	$4,866	$7,300	$9,733	$12,167	$24,334	$73,003
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$175,200	$175,200	$175,200	$175,200	$175,200	$175,200	$175,200
Down Payment	$43,800	$43,800	$43,800	$43,800	$43,800	$43,800	$43,800
Property Appreciation	$6,570	$13,337	$20,307	$27,486	$34,881	$75,317	$312,570
Total Return	$228,003	$237,203	$246,607	$256,220	$266,048	$318,652	$604,573

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.13%

Cap Rate

7.85%

Return on Investment

18.94%

15156 Audubon Lake Blvd Gulfport, MS, 39503

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,050/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$2,433

Annual Profit

7.9%

Cap Rate

4.1%

Cash on Cash

$35,502

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $219/night at 54% occupancy.Projected nightly rate is $180/night at 54% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$37,569

Avg annual revenue

54%

Avg occupancy rate

$180

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

$40k

$70k

$100k

$2,433

Profit

Revenue

$35,502

Operating Expenses

$18,295

Operating Income

$17,206

Mortgage & Taxes

$14,773

Profit (Cash Flow)

$2,433

$58,870

Cash Investment

Down Payment

$43,800

Renos & Furnishing

$8,500

Closing Costs

$6,570

Total

$58,870

DSCR Ratio

Acceptable

1.16

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.13%

Cap Rate

7.85%

Return on Investment

18.94%

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

$10,394

Deductible property tax

$2,168

Your total deduction

$20,436

Your adjusted annual income

$150,000 - $20,436 = $129,564

Taxes on $129,564 (30%)

$38,869

Your old tax bill

$45,000

Your new tax bill

$38,869

Estimated tax savings

$6,131

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -