BNBCalc Short Term Rental Investment Analysis 63730 Diamondhead Dr N, Diamondhead, MS 39525

3 bed • 2 bath • 9 guests • $275,000

BNB

Calc

Annual Revenue

$29,731

Profit (Cash Flow)

-$6,365

Cap Rate

4.4%

Annual Revenue

$29,731

AirDNA projects $185/night at 44% occupancy ($29,730). Airbtics projects $277/night at 49% occupancy ($49,574). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 44% occupancy rate, $185 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,642	$46,316	$70,770	$109,433
Occupancy	40%	45%	54%	70%
Nightly Rate	$193	$269	$344	$411

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
It's 5'O-Clock Here On The Dock	$59,666	$302	50%	3	3	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (83)
The House in the Bay - Discounts for Longer Stays	$30,781	$116	66%	3	1	2	$115	❌	❌	✅	Y / Y	⭐️ 4.9 (83)
16th and Golden	$41,605	$159	70%	3	3	2	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
The Pelican	$64,676	$353	49%	3	3	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (16)
Bay Life Close-Walk to Old Town!	$22,533	$135	43%	3	1	2	$80	❌	❌	✅	Y / Y	⭐️ 4.9 (80)
Bay St. Louis Crown Jewel-Private Pool	$78,755	$416	49%	3	4	2	$185	✅	❌	✅	Y / Y	⭐️ 4.9 (145)
Lola's Landing.	$31,359	$196	42%	3	3	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (17)
Old Town Beach Cottage Newly Renovated	$59,237	$173	89%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (72)
On Main St/FREE GOLF CART/Private pool/sleeps 12!	$95,055	$288	86%	3	3	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (56)
Luxury Bay St Louis Entire Home	$49,214	$342	38%	3	4	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (6)
Family Home "Lone Star Cabana" Shared Pool!	$62,260	$377	44%	3	3	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (115)
BSL Main St. Pool/Hot Tub Oasis	$63,739	$405	43%	3	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (7)
Everything you need is here at Bay Breeze House	$30,845	$185	44%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (69)
Welcome to Took the Bayt-Just off Bayou Lacroix	$49,844	$322	40%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (11)
Renova in The Bay - Unit B	$51,615	$437	31%	3	3	1	$200	✅	❌	❌	Y / N	⭐️ 5 (2)
Colorful Comfort Retreat: Blocks from the beach	$44,483	$240	48%	3	3	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (44)
3BR/2.5BA. 6 guests. No cleaning fee!	$66,887	$215	85%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (71)
Cottage w/ Porch - 3 Min Walk to Bay St Louis	$85,478	$411	53%	3	3	3	$181	❌	❌	❌	Y / Y	⭐️ 5 (22)
Southern Charm -Beach Town Paradise	$114,380	$474	65%	3	4	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (66)
Sycamore Street Cottage	$25,806	$141	46%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (239)
Beach Bungalow - steps to the beach + walk to town	$54,875	$333	43%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (52)
Private Boat slip, Pool & Water front	$74,158	$392	50%	3	3	1	$135	✅	❌	✅	Y / Y	⭐️ 5 (17)
7 min to Old Town & Beach, Golf Cart Included	$39,934	$268	37%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (31)
Cottage in Diamondhead	$31,645	$121	64%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
Bayou Getaway. Fish, Boat, Relax!	$21,316	$184	30%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
Henderson Hideaway-Waterfront-Pet Friendly-Fishing	$40,945	$254	40%	3	3	2	$190	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
3BR 2.5BA Whole House on bay in Bay St. Louis	$47,913	$247	53%	3	3	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (11)
Sunset Hideaway	$66,480	$478	38%	3	4	31	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (10)
Oak Coastal Retreat! Fire Pit! Golf Cart Included!	$38,658	$179	54%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (16)
Come Enjoy and Relax!	$23,949	$150	40%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Water Front Beach House on the Bay	$62,351	$253	66%	3	3	3	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Cheerful & Cozy Beach Cottage w/ Heated Pool	$90,062	$309	79%	3	3	3	$200	✅	✅	✅	Y / Y	⭐️ 5 (34)
Salty Dog Waterfront 3br 3.5 ba	$43,357	$305	37%	3	4	2	$170	✅	❌	✅	Y / Y	⭐️ 5 (6)
The Cypress Cottage & Loft	$56,930	$275	54%	3	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (4)
Renova in The Bay - Unit A	$50,424	$411	32%	3	3	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (1)
A Wave From It All - Bay St. Louis	$34,296	$214	42%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Waterfront Relax 5 Beds 2 Bath Htd Pool	$48,322	$262	46%	3	2	1	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (53)
Waterfront Beauty 5 Beds 2 Bath HTD Pool	$53,995	$311	44%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (41)

Return Metrics

-8.87% 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)	-$6,364	-$12,729	-$19,094	-$25,459	-$31,823	-$63,647	-$190,943
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000
Down Payment	$55,000	$55,000	$55,000	$55,000	$55,000	$55,000	$55,000
Property Appreciation	$8,250	$16,747	$25,499	$34,514	$43,800	$94,577	$392,497
Total Return	$276,885	$279,017	$281,405	$284,055	$286,976	$305,929	$476,553

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.87%

Cap Rate

4.43%

Return on Investment

6.39%

63730 Diamondhead Dr N Diamondhead, MS, 39525

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,319/mo

This property is for sale!

Contact Agent

-27

Airbnb Investor Score

-$6,364

Annual Profit

4.4%

Cap Rate

-8.9%

Cash on Cash

$29,731

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $185/night at 44% occupancy ($29,730.86). Airbtics projects $277/night at 49% occupancy ($49,574).

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 76% of comparables

Seasonality

40 Airbnb Comparables

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

$51,406

Avg annual revenue

49%

Avg occupancy rate

$277

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

$50k

$80k

$115k

-$6,365

Profit

Revenue

$29,731

Operating Expenses

$17,545

Operating Income

$12,186

Mortgage & Taxes

$18,551

Profit (Cash Flow)

-$6,365

$71,750

Cash Investment

Down Payment

$55,000

Renos & Furnishing

$8,500

Closing Costs

$8,250

Total

$71,750

DSCR Ratio

Weak

0.66

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.87%

Cap Rate

4.43%

Return on Investment

6.39%

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

$13,052

Deductible property tax

$2,722

Your total deduction

$67,344

Your adjusted annual income

$150,000 - $67,344 = $82,656

Taxes on $82,656 (30%)

$24,797

Your old tax bill

$45,000

Your new tax bill

$24,797

Estimated tax savings

$20,203

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

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -