BNBCalc Short Term Rental Investment Analysis 1912 Petit Bois St N, Jackson, MS 39211

4 bed • 5 bath • 12 guests • $469,900

BNB

Calc

Annual Revenue

$37,474

Profit (Cash Flow)

-$12,776

Cap Rate

4.0%

Annual Revenue

$37,474

Revenue data could not be found for this address

BNB Calc projects a 45% occupancy rate, $228 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
HISTORIC FONDREN 4 BEDRM COTTAGE: 724 CHICKASAW	$37,993	$184	46%	4	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (84)
A Queen Anne style Victorian home in historic area	$26,210	$231	31%	4	4	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Boho Fondren 3BR/2BA King Bed, Spacious Yard	$41,948	$157	73%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (41)
Quiet 4-bedroom Belhaven Retreat	$60,079	$245	67%	4	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (17)
Royal Villa!	$35,542	$249	39%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Holy Grail on Sunnyvale	$25,108	$245	28%	4	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (6)
A Historic Home Built During The Great Depression	$43,085	$209	49%	4	3	2	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Pool & hot tub! Wi-Fi, game room-No Water Changes!	$71,766	$366	50%	4	2	2	$185	✅	✅	❌	Y / Y	⭐️ 4.8 (33)
Art's Gallery - walk to Highland Village	$32,025	$189	42%	4	2	14	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Close To Lakeland Dr Huge Backyard w/ Sunroom 5bed	$26,112	$211	28%	4	2	3	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (77)

Return Metrics

-10.7% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$12,775	-$25,551	-$38,326	-$51,102	-$63,877	-$127,755	-$383,266
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,616	$9,517	$14,720	$20,245	$26,110	$61,328	$375,920
Down Payment	$93,980	$93,980	$93,980	$93,980	$93,980	$93,980	$93,980
Property Appreciation	$14,097	$28,616	$43,572	$58,976	$74,842	$161,606	$670,670
Total Return	$99,917	$106,563	$113,946	$122,099	$131,055	$189,159	$757,303

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.7%

Cap Rate

4.02%

Return on Investment

4.97%

1912 Petit Bois St N Jackson, MS, 39211

4 bed • 5 bath • 12 guests

Purchase Price

Est. $2,254/mo

This property is for sale!

Contact Agent

-36

Airbnb Investor Score

-$12,775

Annual Profit

4.0%

Cap Rate

-10.7%

Cash on Cash

$37,474

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

10 Airbnb Comparables

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

$39,986

Avg annual revenue

45%

Avg occupancy rate

$228

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

$25k

$40k

$55k

$75k

-$12,776

Profit

Revenue

$37,474

Operating Expenses

$18,552

Operating Income

$18,922

Mortgage & Taxes

$31,698

Profit (Cash Flow)

-$12,776

$119,327

Cash Investment

Down Payment

$93,980

Renos & Furnishing

$11,250

Closing Costs

$14,097

Total

$119,327

DSCR Ratio

Weak

0.60

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.7%

Cap Rate

4.02%

Return on Investment

4.97%

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

$22,302

Deductible property tax

$4,652

Your total deduction

$60,880

Your adjusted annual income

$150,000 - $60,880 = $89,120

Taxes on $89,120 (30%)

$26,736

Your old tax bill

$45,000

Your new tax bill

$26,736

Estimated tax savings

$18,264

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: -