2607 Avenido Encanto St Gautier, MS, 39553
4 bed β’ 2 bath β’ 12 guests
Est. $695/mo

This property is for sale!
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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: -