BNBCalc Short Term Rental Investment Analysis 332 Bent Brook Ridge St, Starkville, MS, 39759

3 bed • 3 bath • 6 guests • $425,000

BNB

Calc

Annual Revenue

$43,918

Profit (Cash Flow)

-$4,141

Cap Rate

5.8%

Annual Revenue

$43,918

AirDNA projects $321/night at 32% occupancy ($37,517). Airbtics projects $287/night at 49% occupancy ($51,364). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 32% occupancy rate, $376 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,196	$45,485	$81,716	$123,768
Occupancy	38%	48%	62%	74%
Nightly Rate	$161	$251	$350	$443

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful neighborhood home! 2 miles from MSU!	$46,786	$339	37%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (3)
3 bedroom 2 bathroom central bungalow	$50,288	$229	60%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (59)
The Bell and Bark Cottage	$32,588	$176	47%	3	2	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (87)
Walk to MSU \| Charming Area \| 2 Living Rooms	$30,846	$134	53%	3	2	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (45)
Pet OK\|Fire Pit\|4 Smart TV's\|.3 mi DWTN\|1.9 mi MSU	$40,630	$131	79%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (293)
In The Heart of Downtown \| Pets \| 1 Mile to MSU	$38,315	$150	61%	3	2	2	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (107)
3 King Beds less than a mile from campus	$48,600	$376	34%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Adorable 3 BR * Fire Pit * Heart of Starkville	$18,622	$159	32%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.4 (12)
Chic & Private \| 1.4. Miles-MSU \| Garage-Patio	$68,771	$440	41%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (14)
Adorable house just minutes from campus!	$48,522	$333	39%	3	2	2	$100	❌	❌	✅	Y / N	⭐️ 4.8 (4)
Family Fun Retreat \| Cozy Patio with Firepit	$56,306	$203	70%	3	2	2	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Comfortable 3 Bed/Bath located on Bentbrooke Ridge	$47,870	$282	45%	3	3	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (67)
Frenchmen House	$50,448	$256	50%	3	3	1	$180	❌	❌	❌	Y / Y	⭐️ 5 (173)
Bulldog Blitz House	$51,262	$322	41%	3	4	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (11)
1.3 mi MSU\|.5 mi DWTN\|Fast Wi-Fi\|Smart TV\|W/D	$42,915	$140	72%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (264)
The Starkville Experience	$37,469	$192	51%	3	1	2	$139	❌	❌	❌	N / Y	⭐️ 5 (24)
Cheerful home near MSU	$77,535	$407	51%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (20)
Modern Oasis \| 500 Feet to MSU \| Fire Pit & Grill	$28,503	$154	46%	3	2	2	$170	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Dawg Den	$69,426	$478	39%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (47)
3bed/2bath Townhome 2 min to MSU	$118,956	$900	36%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (3)
O/D dining & TV\|1750ft²\|King\|Smart TV's\|EV Charge	$51,104	$162	81%	3	3	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (107)
Scales Street Suite	$27,352	$185	40%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Central Charmer -Fire Pit & More	$34,322	$120	72%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (18)
Sunflower House 2mi. From MSU Cozy	$35,419	$142	65%	3	1	2	$135	❌	❌	❌	N / Y	⭐️ 5 (5)
Fred's 3 bed, 2 ba house, close to MSU & downtown	$30,807	$144	58%	3	2	2	$70	❌	❌	✅	Y / Y	⭐️ 4.9 (55)
Close to MSU \| Newly Remodeled \| 5 TVs \| Spacious	$44,460	$135	80%	3	2	2	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Stark Landing	$57,030	$318	49%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
MSU Guest House - Home sweet home - walk to campus	$59,108	$475	34%	3	2	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Game Day on Gillespie	$137,484	$731	51%	3	3	1	$115	❌	❌	❌	Y / Y	⭐️ 5 (14)
Frenchmen House near MSU	$58,680	$242	65%	3	3	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (17)
Perfect Game Day House Minutes to Campus	$118,457	$412	78%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (9)
QB Club	$70,678	$332	58%	3	4	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (5)
Row House 409	$56,726	$350	41%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (2)
Cowbell Cottage- Luxury townhome, pet friendly!	$48,750	$246	48%	3	4	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (4)
Modern Luxury Cottage \| Half Mile to MSU \| Patio	$49,079	$175	74%	3	2	2	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (7)

Return Metrics

-3.88% 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)	-$4,140	-$8,281	-$12,421	-$16,562	-$20,702	-$41,405	-$124,215
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000
Down Payment	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000
Property Appreciation	$12,750	$25,882	$39,408	$53,341	$67,691	$146,164	$606,586
Total Return	$433,609	$442,601	$451,987	$461,779	$471,988	$529,759	$907,371

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.88%

Cap Rate

5.77%

Return on Investment

12%

332 Bent Brook Ridge St Starkville, Mississippi, 39759

3 bed • 3 bath • 6 guests

Purchase Price

Est. $2,038/mo

Inquire about this property

Contact Agent

$484,800

Zestimate

$43,918

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $321/night at 32% occupancy ($37,517.86). Airbtics projects $287/night at 49% occupancy ($51,364).

Occupancy Rate

Top 86% of comparables

Avg Daily Rate

Top 18% of comparables

Seasonality

40 Airbnb Comparables

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

$50,687

Avg annual revenue

49%

Avg occupancy rate

$287

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

$55k

$95k

$140k

-$4,141

Profit

Revenue

$43,918

Operating Expenses

$19,389

Operating Income

$24,529

Mortgage & Taxes

$28,669

Profit (Cash Flow)

-$4,141

$106,500

Cash Investment

Down Payment

$85,000

Renos & Furnishing

$8,750

Closing Costs

$12,750

Total

$106,500

DSCR Ratio

Weak

0.86

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.88%

Cap Rate

5.77%

Return on Investment

12%

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

$20,171

Deductible property tax

$4,208

Your total deduction

$47,452

Your adjusted annual income

$150,000 - $47,452 = $102,548

Taxes on $102,548 (30%)

$30,764

Your old tax bill

$45,000

Your new tax bill

$30,764

Estimated tax savings

$14,236

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com