448 Diaz Ave Biloxi, Mississippi, 39530-1753
2 bed • 1 bath • 6 guests
Est. $563/mo
This property is for sale!
Contact Agent
$22,017
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $137/night at 44% occupancy.Projected nightly rate is $151/night at 54% occupancy.
Top 73% of comparables
Top 51% 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.
$31,200
Avg annual revenue
54%
Avg occupancy rate
$151
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$55k
$80k
Sign up to see the data on 40 all comparables
-$2,438
Profit
Revenue
$22,017
Operating Expenses
$16,542
Operating Income
$5,475
Mortgage & Taxes
$7,913
Profit (Cash Flow)
-$2,438
$33,229
Cash Investment
Down Payment
$23,460
Renos & Furnishing
$6,250
Closing Costs
$3,519
Total
$33,229
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.33%
Cap Rate
4.66%
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
$5,567
Deductible property tax
$1,161
Your total deduction
$14,921
Your adjusted annual income
$150,000 - $14,921 = $135,079
Taxes on $135,079 (30%)
$40,524
Your old tax bill
$45,000
Your new tax bill
$40,524
Estimated tax savings
$4,476
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:
1940
Size:
989 sqft
Type:
SFR
Parking:
-
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 254 Nixon St | 3 | 1 | 1,400 | - | 0 | 1985 | $0 | - |
| 479 Porter Ave | 2 | 2 | 1,350 | - | 0 | 1949 | $0 | - |
| 216 Benachi Ave | - | - | 973 | - | 0 | 1947 | $0 | 6 |
| 321 Heidenheim Ave | 2 | 1 | 1,172 | - | 0 | 1979 | $0 | - |
| 412 Fayard St | 3 | 2 | 1,200 | - | 0 | 1922 | $0 | - |
| 344 Porter Ave | - | - | 1,877 | - | 0 | 1940 | $0 | 27 |
| 229 Bohn St | - | - | 1,300 | - | 11,250 | 1940 | $0 | - |
| 821 Bradford St | 3 | 2 | 1,800 | - | 0 | 1930 | $0 | - |
| 212 Benachi Ave | 3 | 2 | 1,600 | - | 0 | 1947 | $0 | - |
| 321 Benachi Ave | - | - | 0 | - | 14,000 | - | $0 | 7 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: -
- Building area: 989 sqft
- Garage: No
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 1410D-01-080.000
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2023
- Assessed Value: $8,776
- County Est. Land Value: $4,600
- Assessed Land Value: -
- County Est. Structure Value: $53,908
Market Estimate: -
Ownership
- Name: Christopher Bellman
- Owner Occupied: No
- Owner Mailing Address: 15361 Grandmothers Ln, Biloxi, MS 39532
- Years Owned: 0
- Home Equity: $101,000
- Mortgage Balance Remaining: $40,000
- Financed amount: -
- Owner Type: Investor
- Lien: N/A
- Inherited: N/A
- Foreclosure: No