BNBCalc Short Term Rental Investment Analysis 600 Bay St, Hattiesburg, MS 39401, USA

5 bed • 4 bath • 12 guests • $343,455

BNB

Calc

Report by:

jibdallas@gmail.com

Annual Revenue

$60,484

Profit (Cash Flow)

$16,373

Cap Rate

11.5%

Annual Revenue

$60,484

AirDNA projects $240/night at 69% occupancy ($60,484).

BNB Calc projects a 69% occupancy rate, $240 rate per night.

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

Return Metrics

17.79% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,373	$32,746	$49,119	$65,492	$81,865	$163,730	$491,191
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,374	$6,956	$10,759	$14,797	$19,084	$44,825	$274,764
Down Payment	$68,691	$68,691	$68,691	$68,691	$68,691	$68,691	$68,691
Property Appreciation	$10,303	$20,916	$31,847	$43,106	$54,703	$118,119	$490,200
Total Return	$98,741	$129,309	$160,417	$192,087	$224,343	$395,366	$1,324,846

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.79%

Cap Rate

11.51%

Return on Investment

32.66%

600 Bay St Hattiesburg, Mississippi, 39401-3935

5 bed • 4 bath • 12 guests

Purchase Price

Est. $1,647/mo

Inquire about this property

Contact Agent

$60,484

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,373

Profit

Revenue

$60,484

Operating Expenses

$20,943

Operating Income

$39,541

Mortgage & Taxes

$23,168

Profit (Cash Flow)

$16,373

$91,995

Cash Investment

Down Payment

$68,691

Renos & Furnishing

$13,000

Closing Costs

$10,304

Total

$91,995

DSCR Ratio

Strong

1.71

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.79%

Cap Rate

11.51%

Return on Investment

32.66%

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

$16,301

Deductible property tax

$3,400

Your total deduction

$19,446

Your adjusted annual income

$150,000 - $19,446 = $130,554

Taxes on $130,554 (30%)

$39,166

Your old tax bill

$45,000

Your new tax bill

$39,166

Estimated tax savings

$5,834

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