73664 Diamondhead Dr N Diamondhead, MS, 39525
3 bed • 2 bath • 9 guests
Est. $1,151/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$4,003
Annual Profit
5.1%
Cap Rate
-6.3%
Cash on Cash
$29,731
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $185/night at 44% occupancy.Projected nightly rate is $277/night at 49% occupancy.
Top 56% of comparables
Top 76% 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.
$51,406
Avg annual revenue
49%
Avg occupancy rate
$277
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$80k
$115k
Sign up to see the data on 40 all comparables
-$4,004
Profit
Revenue
$29,731
Operating Expenses
$17,545
Operating Income
$12,186
Mortgage & Taxes
$16,190
Profit (Cash Flow)
-$4,004
$63,700
Cash Investment
Down Payment
$48,000
Renos & Furnishing
$8,500
Closing Costs
$7,200
Total
$63,700
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.28%
Cap Rate
5.07%
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
$11,391
Deductible property tax
$2,376
Your total deduction
$28,953
Your adjusted annual income
$150,000 - $28,953 = $121,047
Taxes on $121,047 (30%)
$36,314
Your old tax bill
$45,000
Your new tax bill
$36,314
Estimated tax savings
$8,686
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: -