211 28th St Gulfport, MS, 39507
3 bed • 2 bath • 9 guests
Est. $0/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$16,634
Annual Profit
Infinity%
Cap Rate
195.7%
Cash on Cash
$34,844
Annual Revenue
BNBCalc predicts this property will get $189 per night with 59% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 81% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$44,172
Avg annual revenue
59%
Avg occupancy rate
$189
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$45k
$65k
$85k
Sign up to see the data on 10 all comparables
$16,635
Profit
Revenue
$34,844
Operating Expenses
$18,210
Operating Income
$16,635
Mortgage & Taxes
$0
Profit (Cash Flow)
$16,635
$8,500
Cash Investment
Down Payment
$0
Renos & Furnishing
$8,500
Closing Costs
$0
Total
$8,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
195.7%
Cap Rate
∞%
STR Tax Calculator (USA)
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
$0
Deductible property tax
$0
Your total deduction
-$15,462
Your adjusted annual income
$150,000 - -$15,462 = $165,462
Taxes on $165,462 (30%)
$49,638
Your old tax bill
$45,000
Your new tax bill
$49,638
Estimated tax savings
-$4,638
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:
19,398 sqft
Year built:
1940
Size:
1,217 sqft
Type:
SFR
Parking:
-
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 3506 Hancock Ave | 3 | 1 | 1,196 | - | 0 | 1954 | $159,000 | 81 |
| 2907 7th Ave | 2 | 1 | 696 | - | 7,250 | 1940 | $0 | 32 |
| 2425 Hewes Ave | 2 | 1 | 916 | - | 12,480 | 1943 | $0 | 146 |
| 908 25th St | 4 | 2 | 1,444 | - | 14,980 | 1940 | $0 | 69 |
| 3602 Belmede Dr | - | - | 900 | - | 0 | 1954 | $0 | - |
| 239 Palmetto Ln | 3 | 1 | 1,375 | - | 7,440 | 1951 | $0 | 34 |
| 2320 East Ave | - | - | 1,533 | - | 10,120 | 1930 | $0 | - |
| 623 Georgia St | 3 | 1 | 864 | - | 8,400 | 1960 | $0 | 12 |
| 2207 6th Ave | 3 | 2 | 1,182 | - | 14,000 | 1948 | $0 | 35 |
| 14 Timber Ln | 3 | 2 | 1,983 | - | 0 | 1963 | $0 | 213 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 0
- Lot size: 19,398 sqft
- Building area: 1,217 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 0911C-01-003.000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $8,650
- County Est. Land Value: $23,373
- Assessed Land Value: -
- County Est. Structure Value: $34,294
Market Estimate: $107,821
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 04/15/19 | $0 | 0% | Samuel Santos Espinoza |
Ownership
- Name: Samuel Santos Espinoza
- Owner Occupied: No
- Owner Mailing Address: 2915 Se Monroe St, Milwaukie, Or 97222
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No