BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2607 Avenido Encanto St, Gautier, MS 39553

4 bed β€’ 2 bath β€’ 12 guests β€’ $145,000

BNB

Calc

Annual Revenue

$53,793

Profit (Cash Flow)

$23,339

Cap Rate

22.8%

Annual Revenue

$53,793

AirDNA projects $221/night at 34% occupancy ($27,444). Airbtics projects $263/night at 56% occupancy ($53,793). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 56% occupancy rate, $263 rate per night.

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

Percentiles25%50%75%90%
Revenue$29,898$49,833$74,890$129,723
Occupancy44%57%67%78%
Nightly Rate$181$233$297$444

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Peace Water Inn/Hottub/POOL/Dogs ok/River/Boatslip

No image available

$69,934
$253
72%
423$225βœ…βœ…βœ…Y / Y⭐️ 5 (31)
MS Elizabeth- Southern Charm, Modern Elegance

No image available

$51,596
$459
30%
443$275βŒβŒβœ…Y / Y⭐️ 4.9 (12)
Coastal Waterfront Home

No image available

$34,746
$235
39%
433$100❌❌❌Y / Y⭐️ 4.5 (177)
Game room! Family Fun!

No image available

$35,141
$216
43%
422$175❌❌❌Y / Y⭐️ 5 (40)
Private, family pool home, sleeps 9! 4 bed 2 bath.

No image available

$48,606
$230
55%
422$160βœ…βŒβŒY / Y⭐️ 4.8 (40)
The Benton Beachside

No image available

$49,844
$195
69%
422$135βŒβŒβœ…Y / Y⭐️ 5 (271)
Salty Water Outlook Biloxi / Ocean Springs

No image available

$157,590
$500
83%
447$200βŒβŒβœ…Y / Y⭐️ 0 (0)
Salty Water Outlook Ocean Springs/Biloxi area

No image available

$160,046
$500
84%
447$200βŒβŒβœ…Y / Y⭐️ 5 (9)
~Family friendly! Perfect location, walk to beach!

No image available

$31,350
$232
35%
422$150❌❌❌Y / Y⭐️ 5 (66)
Stunning Downtown Ocean Springs Home w/a POOL!

No image available

$66,618
$283
62%
442$250βœ…βŒβŒY / Y⭐️ 4.9 (37)
Ocean Springs home, close to downtown & beach

No image available

$54,219
$183
78%
422$125❌❌❌Y / Y⭐️ 5 (56)
Whole house for your whole crew

No image available

$107,511
$297
98%
442$225βŒβŒβœ…Y / Y⭐️ 5 (2)
Downtown Biloxi! Walkable to the Beach & Casinos!

No image available

$64,824
$259
67%
422$150❌❌❌Y / Y⭐️ 4.9 (40)
FRENCH TOWNHOUSE. BEACH & CASINOS!

No image available

$56,038
$211
72%
443$200βŒβŒβœ…Y / Y⭐️ 4.9 (181)
Bohnair a lovely 4 br/ 2 ba near casinos & beaches

No image available

$22,853
$130
47%
422$150❌❌❌Y / Y⭐️ 4.8 (122)
Landmark a beautiful classic styled home

No image available

$23,107
$150
40%
422$150❌❌❌Y / Y⭐️ 4.7 (32)
Beautiful Beach House sleeps 12

No image available

$63,259
$336
51%
422$150❌❌❌Y / Y⭐️ 4.8 (19)
End of Summer Discount! Serene Gulf Coast!

No image available

$51,041
$259
51%
432$275βŒβŒβœ…Y / Y⭐️ 4.7 (150)
Spacious & Secluded Stilt Home on Fontaine Reserve

No image available

$148,913
$710
56%
432$181❌❌❌Y / Y⭐️ 4.7 (50)
Wonderful Home on the Bayou!

No image available

$65,755
$265
65%
423$200βœ…βŒβœ…Y / Y⭐️ 5 (37)
Luxury New Tranquil Retreat-Walk to Waterfront

No image available

$99,400
$405
65%
433$175βŒβŒβœ…Y / Y⭐️ 5 (45)
Amazing Beach Front House

No image available

$89,824
$414
59%
433$195❌❌❌Y / Y⭐️ 4.8 (60)
'Camden Ocean Springs' House Near Beaches!

No image available

$86,273
$443
51%
432$253βŒβŒβœ…Y / Y⭐️ 4.9 (42)
PineRidge close to beach & downtown Ocean Springs!

No image available

$57,678
$245
62%
432$100❌❌❌Y / Y⭐️ 5 (55)
Beautiful Beach Duplex sleeps 6

No image available

$32,094
$167
50%
422$140❌❌❌Y / Y⭐️ 5 (16)
Under the Oaks

No image available

$22,274
$132
43%
422$150❌❌❌Y / Y⭐️ 4.9 (67)
Walking distance to Downtown! Railroad House OS!

No image available

$28,500
$111
64%
422$125❌❌❌Y / Y⭐️ 4.8 (77)
Shadowlawn 4 bedroom w/ pool in golfcart district!

No image available

$68,839
$292
63%
432$125βœ…βŒβœ…Y / Y⭐️ 5 (25)
Pool! Double Master suite 1.4 mi from Downtown OS!

No image available

$27,898
$103
69%
432$131βœ…βŒβœ…Y / Y⭐️ 5 (77)
The KING’S Suite.

No image available

$37,899
$307
33%
433$250❌❌❌Y / Y⭐️ 4.5 (12)
"Grand Retreat: Spacious Estate Expansive Deck

No image available

$50,150
$300
45%
433$225βŒβŒβœ…Y / Y⭐️ 5 (26)
Family Peace

No image available

$37,255
$220
46%
431$25❌❌❌Y / Y⭐️ 4.8 (12)
Charming home in the heart of Ocean spring,Ms

No image available

$52,606
$198
69%
421$175βŒβŒβœ…Y / Y⭐️ 4.8 (49)
Contractors Extended Stay

No image available

$25,575
$116
59%
425$175❌❌❌Y / Y⭐️ 0 (1)
Waterfront Gem: 7m to Downtown

No image available

$46,300
$230
55%
422$0❌❌❌Y / Y⭐️ 0 (1)
Beautiful 4 Bed Home On The Bayou!

No image available

$40,052
$156
65%
433$200βŒβŒβœ…Y / Y⭐️ 4.8 (30)
Perfect for Families! Near Beach & Downtown

No image available

$62,219
$204
83%
432$185❌❌❌Y / Y⭐️ 4.9 (68)
Hippie Hideaway

No image available

$23,322
$177
36%
432$0❌❌❌Y / Y⭐️ 4.5 (71)

Return Metrics

53.22% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$23,338$46,677$70,016$93,355$116,693$233,387$700,163
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$116,000$116,000$116,000$116,000$116,000$116,000$116,000
Down Payment$29,000$29,000$29,000$29,000$29,000$29,000$29,000
Property Appreciation$4,350$8,830$13,445$18,198$23,094$49,867$206,953
Total Return$172,688$200,508$228,461$256,553$284,788$428,255$1,052,116

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

53.22%

Cap Rate

22.84%

Return on Investment

66.39%

property-location

2607 Avenido Encanto St Gautier, MS, 39553

4 bed β€’ 2 bath β€’ 12 guests

Est. $695/mo

Agent

This property is for sale!

Contact Agent

305

Airbnb Investor Score

$23,338

Annual Profit

22.8%

Cap Rate

53.2%

Cash on Cash

$53,793

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $221/night at 34% occupancy ($27,444.43). Airbtics projects $263/night at 56% occupancy ($53,793).

Top 51% of comparables

Top 36% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$57,410

Avg annual revenue

56%

Avg occupancy rate

$263

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$65k

$110k

$160k

Sign up to see the data on 40 all comparables

$23,339

Profit

Revenue

$53,793

Operating Expenses

$20,673

Operating Income

$33,120

Mortgage & Taxes

$9,781

Profit (Cash Flow)

$23,339

$43,850

Cash Investment

Down Payment

$29,000

Renos & Furnishing

$10,500

Closing Costs

$4,350

Total

$43,850

DSCR Ratio

Strong

3.39

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

53.22%

Cap Rate

22.84%

Profit (Cummulative)

$23,339

$116,000

$10,500

$4,350

$0

Total Gain

$29,113

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

$6,882

Deductible property tax

$1,435

Your total deduction

$10,619

Your adjusted annual income

$150,000 - $10,619 = $139,381


Taxes on $139,381 (30%)

$41,814

Your old tax bill

$45,000

Your new tax bill

$41,814


Estimated tax savings

$3,186

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 0.2

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -