BNBCalc Short Term Rental Investment Analysis 2046 Beach Blvd Apt A222, Biloxi, Ms 39531

2 bed • 2 bath • 6 guests • $250,000

BNB

Calc

Annual Revenue

$44,330

Profit (Cash Flow)

$8,623

Cap Rate

10.2%

Annual Revenue

$44,330

AirDNA projects $229/night at 53% occupancy ($44,329).

BNB Calc projects a 53% occupancy rate, $229 rate per night.

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

Return Metrics

13.47% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,622	$17,245	$25,867	$34,490	$43,112	$86,225	$258,677
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$266,122	$282,470	$299,049	$315,867	$332,931	$422,205	$865,493

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.47%

Cap Rate

10.19%

Return on Investment

29.02%

2046 Beach Blvd Apt A222 Biloxi, MS, 39531

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

$105,649

Zestimate

$44,330

Annual Revenue

Projected nightly rate is $229/night at 53% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,623

Profit

Revenue

$44,330

Operating Expenses

$18,843

Operating Income

$25,487

Mortgage & Taxes

$16,864

Profit (Cash Flow)

$8,623

$64,000

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$6,500

Closing Costs

$7,500

Total

$64,000

DSCR Ratio

Strong

1.51

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.47%

Cap Rate

10.19%

Return on Investment

29.02%

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

$11,865

Deductible property tax

$2,475

Your total deduction

$17,041

Your adjusted annual income

$150,000 - $17,041 = $132,959

Taxes on $132,959 (30%)

$39,888

Your old tax bill

$45,000

Your new tax bill

$39,888

Estimated tax savings

$5,112

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

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 0.2

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -