BNBCalc Short Term Rental Investment Analysis 234 Elm St 4, Oxford, MS 38655

2 bed • 2 bath • 6 guests • $415,000

BNB

Calc

Annual Revenue

$46,989

Profit (Cash Flow)

-$794

Cap Rate

6.6%

Annual Revenue

$46,989

AirDNA projects $415/night at 31% occupancy ($46,988). Airbtics projects $348/night at 35% occupancy ($44,486). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 31% occupancy rate, $415 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,246	$30,586	$69,552	$147,313
Occupancy	25%	31%	42%	64%
Nightly Rate	$171	$259	$441	$617

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Daniel, 1 block off The Square, wlk to Campus	$28,700	$141	51%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (89)
Cozy Home w/ Grill: Walkable Oxford Location	$48,416	$473	27%	2	1	2	$114	❌	❌	❌	Y / N	⭐️ 4.3 (13)
Oxford Square Condo! Perfect Location!	$22,460	$82	70%	2	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (290)
The Ruby	$16,392	$164	26%	2	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
•PBP• Comfort & Charm @ the Square, 2BR	$41,902	$155	66%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (179)
Ideal Condo minutes from Oxford Square!	$32,377	$326	26%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (16)
Cozy End Unit Condo just One Block from the Square	$26,315	$162	42%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (39)
The Ann, quaint HOME walk to Square & Campus!.	$20,431	$126	38%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (35)
Hotty Toddy Hideaway	$32,678	$430	20%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Lovely 2 bedroom condo walkable to the Square	$46,593	$194	64%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (38)
Welcome to the 50 YARD LINE!	$26,561	$169	41%	2	2	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (31)
Stunning Condo steps from THE SQUARE	$61,297	$379	43%	2	2	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (109)
Stay on the Square,walk to OM! Sipp courtyard view	$51,057	$382	35%	2	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (7)
The Sivley,live like a local,walk to Sq. & Campus!	$35,587	$133	66%	2	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (76)
Stroll to the Square from Our Happy Place	$101,049	$535	51%	2	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
Oxford Oasis - Unit A, Walk to Square!	$30,243	$255	31%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (58)
Oxford on the Square	$16,287	$218	20%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Sivley Cottage	$30,284	$210	39%	2	1	2	$45	❌	❌	✅	Y / Y	⭐️ 5 (62)
2bed/2 bath penthouse less than a block off square	$15,839	$232	18%	2	2	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (37)
2BR 1BA Apartment Off the Square-Pet Friendly	$75,387	$630	32%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (4)
Oxford Manor	$31,772	$783	11%	2	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (26)
Downtown Artistic Experience with 2 Bedrooms.	$20,330	$172	27%	2	2	1	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Oxford Oasis Unit B, Walk to Square!	$27,961	$219	33%	2	2	2	$125	❌	❌	❌	Y / N	⭐️ 5 (14)
The Little Old House	$20,601	$195	28%	2	1	2	$100	❌	❌	❌	N / N	⭐️ 4.8 (6)
Luxury just steps from Historic Downtown Square	$46,524	$416	30%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (25)
Artsy, relaxed home! 1mi to Square, 2mi to campus	$60,872	$616	27%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Apartment close to the Square!	$16,797	$298	15%	2	1	2	$100	❌	❌	✅	Y / N	⭐️ 4.7 (8)
Luxurious condo in Oxford	$80,357	$1,001	20%	2	2	3	$200	❌	❌	❌	Y / N	⭐️ 5 (2)
Walk to Square and Campus! Legends on the Square	$46,849	$394	31%	2	2	1	$195	❌	❌	✅	Y / Y	⭐️ 5 (9)
Guest Favorite! The Clubhouse on The Square!	$53,091	$551	26%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (42)
The Garrison, A vintage home, short wlk to Grove.	$17,488	$128	35%	2	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (17)
2 bed/ 1 bath walking distance to Square/Campus	$74,010	$258	78%	2	1	1	$100	❌	❌	❌	N / N	⭐️ 4.3 (3)
The Butler, Luxurious Condo located on the Square!	$41,244	$491	22%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
The Jimbo, 2 bdrm home, king bed, walk to The Sq	$33,159	$151	60%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (8)
Walk to Square, Campus and Stadiums -Free Parking!	$42,456	$431	25%	2	2	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (9)
2 Bedroom Unit walking distance from the Square.	$20,808	$197	24%	2	2	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (1)
The Walkabout between the square and campus!	$91,738	$400	60%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 0 (0)
"The Lilly"	$27,296	$261	28%	2	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (5)
Lovely home on South Lamar walk to square/stadium	$72,243	$1,016	18%	2	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Luxury Condo on the Square!	$74,945	$574	35%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (6)

Return Metrics

-0.77% 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)	-$794	-$1,588	-$2,383	-$3,177	-$3,972	-$7,944	-$23,834
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$332,000	$332,000	$332,000	$332,000	$332,000	$332,000	$332,000
Down Payment	$83,000	$83,000	$83,000	$83,000	$83,000	$83,000	$83,000
Property Appreciation	$12,450	$25,273	$38,481	$52,086	$66,098	$142,725	$592,313
Total Return	$426,655	$438,684	$451,098	$463,908	$477,126	$549,780	$983,479

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.77%

Cap Rate

6.55%

Return on Investment

15.43%

234 Elm St 4 Oxford, MS, 38655

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,991/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$794

Annual Profit

6.6%

Cap Rate

-0.8%

Cash on Cash

$46,989

Annual Revenue

BNBCalc predicts this property will get $348 per night with 35% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$41,509

Avg annual revenue

35%

Avg occupancy rate

$348

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

$45k

$70k

$100k

-$794

Profit

Revenue

$46,989

Operating Expenses

$19,789

Operating Income

$27,200

Mortgage & Taxes

$27,995

Profit (Cash Flow)

-$794

$101,950

Cash Investment

Down Payment

$83,000

Renos & Furnishing

$6,500

Closing Costs

$12,450

Total

$101,950

DSCR Ratio

Weak

0.97

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.77%

Cap Rate

6.55%

Return on Investment

15.43%

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

$19,696

Deductible property tax

$4,109

Your total deduction

$42,805

Your adjusted annual income

$150,000 - $42,805 = $107,195

Taxes on $107,195 (30%)

$32,159

Your old tax bill

$45,000

Your new tax bill

$32,159

Estimated tax savings

$12,841

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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -