BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 73664 Diamondhead Dr N, Diamondhead, MS 39525

3 bed • 2 bath • 9 guests • $240,000

BNB

Calc

Annual Revenue

$29,731

Profit (Cash Flow)

-$4,004

Cap Rate

5.1%

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}

Percentiles25%50%75%90%
Revenue$29,642$46,316$70,770$109,433
Occupancy40%45%54%70%
Nightly Rate$193$269$344$411

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

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

No image available

$59,666
$302
50%
331$110❌❌❌Y / Y⭐️ 5 (83)
The House in the Bay - Discounts for Longer Stays

No image available

$30,781
$116
66%
312$115❌❌✅Y / Y⭐️ 4.9 (83)
16th and Golden

No image available

$41,605
$159
70%
332$225❌❌❌Y / Y⭐️ 4.9 (9)
The Pelican

No image available

$64,676
$353
49%
332$150✅❌✅Y / Y⭐️ 5 (16)
Bay Life Close-Walk to Old Town!

No image available

$22,533
$135
43%
312$80❌❌✅Y / Y⭐️ 4.9 (80)
Bay St. Louis Crown Jewel-Private Pool

No image available

$78,755
$416
49%
342$185✅❌✅Y / Y⭐️ 4.9 (145)
Lola's Landing.

No image available

$31,359
$196
42%
332$130❌❌❌Y / Y⭐️ 5 (17)
Old Town Beach Cottage Newly Renovated

No image available

$59,237
$173
89%
312$125❌❌✅Y / Y⭐️ 5 (72)
On Main St/FREE GOLF CART/Private pool/sleeps 12!

No image available

$95,055
$288
86%
332$175✅❌✅Y / Y⭐️ 5 (56)
Luxury Bay St Louis Entire Home

No image available

$49,214
$342
38%
343$250❌❌❌Y / Y⭐️ 5 (6)
Family Home "Lone Star Cabana" Shared Pool!

No image available

$62,260
$377
44%
332$200✅❌❌Y / Y⭐️ 5 (115)
BSL Main St. Pool/Hot Tub Oasis

No image available

$63,739
$405
43%
332$0✅✅❌Y / Y⭐️ 5 (7)
Everything you need is here at Bay Breeze House

No image available

$30,845
$185
44%
332$150❌❌❌Y / Y⭐️ 5 (69)
Welcome to Took the Bayt-Just off Bayou Lacroix

No image available

$49,844
$322
40%
331$150❌❌❌Y / Y⭐️ 5 (11)
Renova in The Bay - Unit B

No image available

$51,615
$437
31%
331$200✅❌❌Y / N⭐️ 5 (2)
Colorful Comfort Retreat: Blocks from the beach

No image available

$44,483
$240
48%
332$115❌❌✅Y / Y⭐️ 5 (44)
3BR/2.5BA. 6 guests. No cleaning fee!

No image available

$66,887
$215
85%
332$0❌❌✅Y / Y⭐️ 5 (71)
Cottage w/ Porch - 3 Min Walk to Bay St Louis

No image available

$85,478
$411
53%
333$181❌❌❌Y / Y⭐️ 5 (22)
Southern Charm -Beach Town Paradise

No image available

$114,380
$474
65%
343$175❌❌❌Y / Y⭐️ 5 (66)
Sycamore Street Cottage

No image available

$25,806
$141
46%
312$125❌❌✅Y / Y⭐️ 5 (239)
Beach Bungalow - steps to the beach + walk to town

No image available

$54,875
$333
43%
332$150❌❌❌Y / Y⭐️ 5 (52)
Private Boat slip, Pool & Water front

No image available

$74,158
$392
50%
331$135✅❌✅Y / Y⭐️ 5 (17)
7 min to Old Town & Beach, Golf Cart Included

No image available

$39,934
$268
37%
332$175❌❌❌Y / Y⭐️ 5 (31)
Cottage in Diamondhead

No image available

$31,645
$121
64%
321$100❌❌✅Y / Y⭐️ 4.8 (43)
Bayou Getaway. Fish, Boat, Relax!

No image available

$21,316
$184
30%
332$100❌❌❌Y / Y⭐️ 4.5 (54)
Henderson Hideaway-Waterfront-Pet Friendly-Fishing

No image available

$40,945
$254
40%
332$190❌❌✅Y / Y⭐️ 4.8 (52)
3BR 2.5BA Whole House on bay in Bay St. Louis

No image available

$47,913
$247
53%
332$0❌✅❌Y / Y⭐️ 5 (11)
Sunset Hideaway

No image available

$66,480
$478
38%
3431$0✅❌❌Y / Y⭐️ 4.9 (10)
Oak Coastal Retreat! Fire Pit! Golf Cart Included!

No image available

$38,658
$179
54%
312$150❌❌❌Y / Y⭐️ 5 (16)
Come Enjoy and Relax!

No image available

$23,949
$150
40%
311$150❌❌✅Y / Y⭐️ 4.8 (12)
Water Front Beach House on the Bay

No image available

$62,351
$253
66%
333$75❌❌❌Y / Y⭐️ 4.9 (9)
Cheerful & Cozy Beach Cottage w/ Heated Pool

No image available

$90,062
$309
79%
333$200✅✅✅Y / Y⭐️ 5 (34)
Salty Dog Waterfront 3br 3.5 ba

No image available

$43,357
$305
37%
342$170✅❌✅Y / Y⭐️ 5 (6)
The Cypress Cottage & Loft

No image available

$56,930
$275
54%
332$175❌❌✅Y / Y⭐️ 5 (4)
Renova in The Bay - Unit A

No image available

$50,424
$411
32%
331$200✅❌❌Y / Y⭐️ 5 (1)
A Wave From It All - Bay St. Louis

No image available

$34,296
$214
42%
322$100❌❌❌Y / Y⭐️ 4.8 (16)
Waterfront Relax 5 Beds 2 Bath Htd Pool

No image available

$48,322
$262
46%
321$150✅❌✅Y / Y⭐️ 4.8 (53)
Waterfront Beauty 5 Beds 2 Bath HTD Pool

No image available

$53,995
$311
44%
322$150✅❌✅Y / Y⭐️ 4.8 (41)

Return Metrics

-6.28% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$4,003-$8,007-$12,011-$16,015-$20,018-$40,037-$120,113
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$192,000$192,000$192,000$192,000$192,000$192,000$192,000
Down Payment$48,000$48,000$48,000$48,000$48,000$48,000$48,000
Property Appreciation$7,200$14,616$22,254$30,122$38,225$82,539$342,542
Total Return$243,196$246,608$250,243$254,106$258,206$282,501$462,429

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-6.28%

Cap Rate

5.07%

Return on Investment

8.71%

property-location

73664 Diamondhead Dr N Diamondhead, MS, 39525

3 bed • 2 bath • 9 guests

Est. $1,151/mo

Agent

This property is for sale!

Contact Agent

-14

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


🏊‍♂️ 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

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

0.75

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%

Profit (Cummulative)

-$4,004

$192,000

$8,500

$7,200

$0

Total Gain

$5,554

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

$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: -