BNBCalc Short Term Rental Rental Arbitrage Analysis 736 Carter Dr, Gulfport, MS, 39507

3 bed • 1 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$39,885

Profit (Cash Flow)

$6,404

Cash on Cash Return

76.7%

Annual Revenue

$39,885

AirDNA projects $172/night at 54% occupancy ($33,923). Airbtics projects $195/night at 56% occupancy ($39,884). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56% occupancy rate, $195 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,065	$40,473	$64,738	$87,354
Occupancy	43%	60%	67%	71%
Nightly Rate	$118	$174	$252	$323

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Blue Townhouse	$23,265	$70	82%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (57)
House Near Fishing Pier & Beach	$27,467	$123	55%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (46)
Legacy Towers Amazing Beach View Tower2-401! 3B/3B	$69,076	$298	62%	3	3	2	$290	✅	✅	❌	Y / Y	⭐️ 5 (5)
Spacious Ranch near Beach, Casino, Food, and Fun!	$39,031	$178	55%	3	2	1	$200	✅	❌	✅	Y / Y	⭐️ 4.9 (178)
Charming Gulfport Escape: Half-Mile to Beach!	$19,550	$112	41%	3	1	2	$171	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
Walk to the beach \| Comes with two bikes!	$53,198	$321	44%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (31)
Little Blue Hideaway too: 2 Minutes from the beach	$26,674	$134	49%	3	2	1	$155	❌	❌	✅	Y / Y	⭐️ 5 (42)
Biloxi Beach View Getaway	$44,167	$175	67%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (100)
Cozy Coastal Cottage	$32,795	$139	60%	3	2	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (30)
Gorgeous Oceanview 3BR Luxury Condo - "Latitude"	$70,695	$251	74%	3	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (59)
Legacy Towers! Lavish Beach View! T1unit308! 3B/3B	$44,701	$287	42%	3	3	2	$290	✅	✅	❌	Y / Y	⭐️ 5 (4)
POOL & HOT TUB! Minutes to Beach &Close to Biloxi!	$73,895	$286	69%	3	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (64)
Cozy Cottage Near Beach Sleeps 9	$47,762	$213	60%	3	2	2	$140	❌	❌	✅	Y / N	⭐️ 5 (9)
Beautiful 3 Bedroom / 3 Bathroom Corner Unit Overl	$63,422	$256	53%	3	3	1	$445	✅	✅	❌	Y / Y	⭐️ 5 (3)
Gulfport Condo with Views: Walk to Beach	$46,947	$174	70%	3	3	2	$207	✅	✅	❌	Y / Y	⭐️ 4.5 (10)
Stunning 3 Bedroom / 2 Bathroom Condo Overlooking	$63,327	$248	60%	3	2	1	$445	✅	✅	❌	Y / Y	⭐️ 0 (1)
Beautifully Renovated Waterfront House in Gulfport	$40,770	$209	49%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (40)
Beautiful and spacious 3 Bedroom /3 Bathroom Penth	$56,495	$279	41%	3	3	1	$445	✅	✅	❌	Y / Y	⭐️ 4.5 (3)
Coastal Condo Retreat \|Legacy 503\| 2 Pools\| 5 beds	$39,771	$242	41%	3	2	3	$165	✅	✅	❌	Y / Y	⭐️ 5 (10)
Beach Views \| 12th Floor \| Legacy\| 2 Pools\| 6 beds	$67,802	$342	52%	3	3	3	$165	✅	✅	❌	Y / Y	⭐️ 5 (11)
3 Bedroom Penthouse w/ Panoramic Gulf Views	$89,192	$380	64%	3	2	2	$165	✅	✅	❌	Y / Y	⭐️ 5 (43)
Rodeo Special!/Hot tubs/2 Min to Beach!/Gym	$30,299	$231	32%	3	2	1	$195	✅	✅	✅	Y / Y	⭐️ 5 (16)
15 min walk to Gulport beach! EV Chrg	$19,348	$118	41%	3	1	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (18)
Happy Beach House in Biloxi	$44,906	$189	63%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (59)
Tranquil Tides Beach Cottage	$23,376	$159	35%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (5)
3Bed/3Bath (85B) Townhouse Close to Beach	$27,592	$103	65%	3	3	3	$140	✅	❌	❌	Y / Y	⭐️ 5 (248)
'A Wave From It All' Sweeps you into Vacation Perf	$28,527	$179	42%	3	3	1	$126	✅	❌	❌	Y / Y	⭐️ 5 (10)
Walk 2 beach* 3Bed/3Bath* Casino is close!	$27,591	$112	62%	3	3	2	$155	✅	❌	❌	Y / Y	⭐️ 5 (87)
Ocean Breeze 3 beds 3 baths block to water.	$22,610	$130	43%	3	2	1	$165	✅	❌	✅	Y / Y	⭐️ 5 (92)
Legacy Tower 1- 601	$88,470	$366	65%	3	3	1	$250	✅	✅	❌	Y / Y	⭐️ 0 (1)
The Pad Penthouse with 3000sqft Rooftop Terrace	$86,647	$427	53%	3	3	1	$200	✅	✅	✅	Y / Y	⭐️ 5 (23)
Breezy Gulfport Getaway < 1 Mile to Beach + Casino	$18,414	$120	38%	3	1	2	$171	❌	❌	❌	Y / Y	⭐️ 5 (60)
Seas the Day Cottage	$42,424	$173	65%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (156)
3Bed/3Bath (87B) Townhome walk to Beach	$29,508	$114	67%	3	3	3	$140	✅	❌	❌	Y / Y	⭐️ 5 (61)
3Bed/3Bath Townhome (11), 1 block from the beach	$30,069	$111	68%	3	3	3	$135	✅	❌	❌	Y / Y	⭐️ 5 (148)
Luxury town home! 3B/3B, 1 block from beach!	$35,082	$119	76%	3	3	1	$140	✅	❌	❌	Y / Y	⭐️ 5 (117)
Beach time! 5 min walk to the Beach, pool!	$30,585	$132	58%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (39)
2-min to BEACH~Game room~Pool~Gated community~Deck	$27,406	$97	67%	3	3	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (171)
3Bed/3Bath (87A) Townhouse NEAR Beach	$31,456	$108	73%	3	3	3	$135	✅	❌	❌	Y / Y	⭐️ 5 (174)
3bed/3bath(17)Townhouse Gulfport/Biloxi near Beach	$31,952	$117	71%	3	3	3	$140	✅	❌	✅	Y / Y	⭐️ 5 (212)

Return Metrics

76.69% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,403	$12,807	$19,210	$25,614	$32,018	$64,036	$192,109
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$6,403	$12,807	$19,210	$25,614	$32,018	$64,036	$192,109

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

76.69%

Payback Period Days

476

Return on Investment

76.69%

736 Carter Dr Gulfport, MS, 39507

3 bed • 1 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$39,885

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $172/night at 54% occupancy.Projected nightly rate is $195/night at 56% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$42,906

Avg annual revenue

56%

Avg occupancy rate

$195

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

$15k

$40k

$65k

$90k

$6,404

Profit

Revenue

$39,885

Operating Expenses

$17,185

Operating Income

$22,700

Net Effective Rent

$16,296

Profit (Cash Flow)

$6,404

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

76.69%

Payback Period Days

476