BNBCalc Short Term Rental Investment Analysis 2060 Beach Blvd 1602, Biloxi, MS 39531

2 bed • 2 bath • 6 guests • $368,500

BNB

Calc

Annual Revenue

$50,221

Profit (Cash Flow)

$26,364

Cap Rate

8.1%

Annual Revenue

$50,221

AirDNA projects $275/night at 50% occupancy ($50,221). Airbtics projects $232/night at 52% occupancy ($44,063). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 50% occupancy rate, $275 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,516	$40,773	$60,001	$114,601
Occupancy	39%	54%	61%	79%
Nightly Rate	$192	$199	$259	$384

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Biloxi Dunes Delight: Sun, Sea, and Serenity	$70,118	$402	46%	2	2	2	$135	✅	❌	❌	Y / Y	⭐️ 4.7 (7)
Southern Comfort	$35,589	$162	58%	2	2	2	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (63)
Ocean Club 206	$40,577	$141	68%	2	2	3	$170	✅	❌	❌	Y / Y	⭐️ 5 (110)
Ocean Dreams- Elegance That Fits You	$25,505	$169	39%	2	2	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (3)
PEACE, LOVE, & SANDY FEET A pretty view of the	$39,930	$193	54%	2	2	1	$111	✅	❌	❌	Y / Y	⭐️ 4.8 (4)
Beachside Biloxi Club Condo: Balcony w/ Ocean View	$107,146	$358	79%	2	2	3	$155	✅	❌	❌	Y / Y	⭐️ 4.8 (62)
Sunshine & Beach Views @ 2046 Beach Blvd	$48,173	$214	59%	2	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (40)
Biloxi Beach Condo @ 2046 Beach Blvd, Biloxi	$38,890	$184	55%	2	2	2	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (107)
2 bed/2 bath, Pool, Just Steps to Biloxi Beach	$41,427	$155	67%	2	2	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (48)
Stunning views of the Gulf Coast, Sunrise & Sunset	$27,593	$256	28%	2	2	3	$185	✅	❌	❌	Y / Y	⭐️ 5 (47)
Ocean Club 1507 Beach Blvd Condo	$52,503	$203	66%	2	2	3	$170	✅	❌	❌	Y / Y	⭐️ 5 (98)
The Beach Just Called... Asking For You! 2 Bedroom	$43,660	$197	58%	2	2	1	$111	✅	❌	❌	Y / Y	⭐️ 5 (7)
Fresh & Clean 2Bdrm/2Bth w/ Beach Views and Pool	$44,579	$210	58%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (27)
Ocean Breeze Getaway! Close to everything!	$38,823	$178	57%	2	2	2	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (8)
Villas at Ocean Club - Ground Floor Convenience! E	$29,344	$193	39%	2	2	1	$111	✅	❌	❌	Y / Y	⭐️ 5 (2)
Beach paradise escape	$53,761	$204	68%	2	2	1	$100	✅	✅	❌	Y / Y	⭐️ 4.8 (60)
Escape to MS Gulf Coast Beaches!	$40,889	$204	54%	2	2	3	$95	✅	❌	❌	Y / Y	⭐️ 5 (3)
Biloxi Bliss: Spring and Summer are Calling!	$58,031	$382	40%	2	2	2	$135	✅	❌	❌	Y / Y	⭐️ 5 (6)
The Perfect Escape II	$35,844	$180	53%	2	2	2	$110	✅	❌	❌	Y / Y	⭐️ 4.9 (64)
May You Always Have A Shell In Your Pocket And San	$20,903	$202	27%	2	2	1	$111	✅	❌	❌	Y / Y	⭐️ 4.8 (4)
Tranquil Biloxi Retreat: Your Perfect Vacation Hav	$20,856	$172	31%	2	2	1	$111	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Beautiful Views Biloxi Beach Condo	$42,832	$223	50%	2	2	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (35)
Seaside Treasure	$44,398	$232	51%	2	2	180	$125	✅	❌	❌	Y / Y	⭐️ 5 (12)
Pretty Condo, Newly Decorated, Perfect for TDY & B	$34,318	$195	46%	2	2	1	$111	✅	❌	❌	Y / Y	⭐️ 5 (5)
Our Memories Will Linger On Long After Our Footpri	$23,124	$192	31%	2	2	1	$111	✅	❌	❌	Y / Y	⭐️ 4.5 (4)
Newly Available and Newly Decorated! Sleeps 6 in b	$18,845	$193	25%	2	2	1	$111	✅	❌	❌	Y / Y	⭐️ 5 (1)
INTRODUCTORY PRICED! The Beach is Calling You to	$25,139	$198	32%	2	2	1	$111	✅	❌	❌	Y / Y	⭐️ 3.2 (4)
Walk To Gulf Coast Coliseum	$121,433	$407	80%	2	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.9 (156)
Beautiful 2 Bedroom / 2 Bathroom Condo with Gulf V	$90,374	$271	86%	2	2	1	$310	✅	❌	❌	Y / Y	⭐️ 0 (0)
Biloxi's Spring and Summer Vibes Await!	$83,058	$410	54%	2	2	2	$135	✅	❌	❌	Y / Y	⭐️ 5 (4)
Palms Trees * Ocean Breeze * Salty Air * Sunkissed	$60,503	$291	55%	2	2	1	$142	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Let The Countdown To Beach Time Begin! Newly decor	$24,591	$194	32%	2	2	1	$111	✅	❌	❌	Y / Y	⭐️ 5 (3)
Beautiful 2 Bedroom / 2 Bathroom Condo with Gulf V	$85,143	$271	80%	2	2	1	$310	✅	❌	❌	Y / Y	⭐️ 3.6 (3)
Beautiful 2 Bedroom / 2 Bathroom Condo with Gulf V	$76,190	$271	70%	2	2	1	$310	✅	❌	❌	Y / Y	⭐️ 3 (1)
The 3-2-0 at Ocean Club Villas	$55,073	$168	80%	2	2	2	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (122)
Beachfront Biloxi Condo: Balcony & Community Perks	$101,173	$450	60%	2	2	3	$176	✅	❌	❌	Y / Y	⭐️ 4.7 (4)
Beach Days = Best Days! Fishing, Sunning, Beachi	$20,788	$195	27%	2	2	1	$111	✅	❌	❌	Y / Y	⭐️ 4.7 (3)
Star Light, Star Bright, I Wish I Was On The Beach	$31,421	$197	42%	2	2	1	$111	✅	❌	❌	Y / Y	⭐️ 1 (1)
By the Beach, Near the Sea. What a Wonderful Plac	$24,643	$200	32%	2	2	1	$111	✅	❌	❌	Y / Y	⭐️ 0 (0)
I Love You To The Beach And Back!! A Very Pretty	$39,218	$199	51%	2	2	2	$111	✅	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

28.89% 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)	$26,364	$52,728	$79,092	$105,456	$131,820	$263,641	$790,924
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$294,800	$294,800	$294,800	$294,800	$294,800	$294,800	$294,800
Down Payment	$73,700	$73,700	$73,700	$73,700	$73,700	$73,700	$73,700
Property Appreciation	$11,055	$22,441	$34,169	$46,249	$58,692	$126,733	$525,946
Total Return	$405,919	$443,669	$481,762	$520,206	$559,013	$758,874	$1,685,371

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.89%

Cap Rate

8.14%

Return on Investment

44.97%

2060 Beach Blvd 1602 Biloxi, MS, 39531

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,767/mo

This property is for sale!

Contact Agent

108

Airbnb Investor Score

$5,154

Annual Profit

8.1%

Cap Rate

28.9%

Cash on Cash

$50,221

Annual Revenue

BNBCalc predicts this property will get $232 per night with 52% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$47,910

Avg annual revenue

52%

Avg occupancy rate

$232

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

$20k

$50k

$85k

$120k

$26,364

Profit

Revenue

$50,221

Operating Expenses

$20,209

Operating Income

$30,012

Mortgage & Taxes

$3,648

Profit (Cash Flow)

$26,364

$91,255

Cash Investment

Down Payment

$73,700

Renos & Furnishing

$6,500

Closing Costs

$11,055

Total

$91,255

DSCR Ratio

Acceptable

1.21

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.89%

Cap Rate

8.14%

Return on Investment

44.97%

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

$17,489

Deductible property tax

$3,648

Your total deduction

$32,249

Your adjusted annual income

$150,000 - $32,249 = $117,751

Taxes on $117,751 (30%)

$35,325

Your old tax bill

$45,000

Your new tax bill

$35,325

Estimated tax savings

$9,675

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: Active

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

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -