BNBCalc Short Term Rental Investment Analysis 8286 Montrose Dr, Olive Branch, MS 38654

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$63,078

Profit (Cash Flow)

$41,198

Cap Rate

Infinity%

Annual Revenue

$63,078

AirDNA projects $227/night at 46% occupancy ($38,138). Airbtics projects $314/night at 55% occupancy ($63,077). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 55% occupancy rate, $314 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,152	$58,695	$92,712	$142,886
Occupancy	46%	53%	66%	79%
Nightly Rate	$238	$289	$368	$477

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy home just outside of Memphis	$47,590	$164	76%	4	2	4	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
Beautiful Family Home	$41,894	$295	36%	4	3	2	$300	❌	❌	✅	Y / Y	⭐️ 4.7 (19)
Beautiful House with Pool by Snowden Grove	$87,785	$348	66%	4	2	2	$225	✅	✅	✅	Y / Y	⭐️ 4.9 (44)
The Magnolia	$46,788	$245	49%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (47)
Spacious Southaven Home on 8 Acres w/ Private Pool	$84,404	$510	44%	4	2	3	$232	✅	❌	❌	Y / Y	⭐️ 4.8 (76)
Memphis Getaway!	$82,010	$245	90%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (94)
Graceful Lodging- Charming 4 bedroom home	$49,266	$273	47%	4	3	1	$190	✅	❌	✅	Y / Y	⭐️ 4.8 (70)
Stunning Southaven Estate: Pool & Spacious Deck!	$103,703	$562	49%	4	4	3	$258	✅	❌	❌	Y / Y	⭐️ 4.2 (13)
Graceland \| Patio \| Games \| Airport \| Shuttle	$51,612	$203	63%	4	3	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (10)
Amazing Grace House	$59,477	$285	54%	4	3	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (77)
Royalty's Palace	$69,571	$264	69%	4	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (101)
The York House - Updated	$72,837	$298	66%	4	3	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (189)
Victorian Hernando Home ~ 25 Miles to Memphis	$61,534	$316	50%	4	4	2	$336	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Midtown Retreat-4mi to Downtown/Large Private Deck	$67,167	$253	68%	4	2	1	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (54)
South Main Luxury Storefront Flat; Walk to Beale	$59,811	$328	47%	4	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
Minutes to Beale 4BR/3BA SFH	$54,429	$161	88%	4	3	1	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (92)
HunkO'Graceland*4bd2bth:Wi-Fi, Deck, W&D!	$46,935	$204	61%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (255)
The Ranch House near Graceland	$66,946	$205	86%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (81)
Spacious Memphis Home - Walk to Graceland	$86,439	$344	64%	4	3	2	$207	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Cozy Corner in Memphis - 4 Miles to Graceland!	$50,605	$239	55%	4	2	2	$155	❌	❌	❌	N / Y	⭐️ 4.8 (66)
Graceland Ranch	$40,959	$209	51%	4	2	2	$175	❌	✅	❌	Y / Y	⭐️ 4.8 (162)
The Clark at Midtown Memphis	$53,729	$282	50%	4	3	2	$150	✅	❌	✅	Y / N	⭐️ 4.8 (35)
All Shook Up \| Pettigrew Adventures in Midtown	$54,405	$294	47%	4	3	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (43)
NEW! Group Adventure Hub w/ Private Roof Deck!	$107,723	$444	62%	4	3	1	$275	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
NEW! Rooftop Haven\|Group Getaway\|Heart of Memphis	$103,602	$444	60%	4	3	1	$275	❌	❌	❌	Y / Y	⭐️ 5 (29)
The Memphian - A luxurious 4-story condo	$53,323	$460	30%	4	3	1	$175	❌	❌	❌	Y / N	⭐️ 5 (25)
FrancesGraceHouse 1MileFromBealeSt4Bdr4Bth	$61,809	$431	38%	4	3	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (129)
Huge Historic Loft near Beale with Game Room	$48,701	$238	53%	4	3	1	$120	✅	❌	✅	Y / Y	⭐️ 4.8 (48)
Edgy 4BR Downtown Memphis Penthouse	$54,603	$303	48%	4	3	2	$135	❌	❌	✅	Y / Y	⭐️ 5 (159)
NEW! Modern Group Oasis\|Steps To FedExForum w/Deck	$58,432	$444	32%	4	3	1	$275	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Steps 2 Nightlife Rooftop Deck View Private Garage	$112,842	$547	54%	4	6	1	$245	❌	❌	✅	Y / Y	⭐️ 5 (167)
The Presidential Suite	$154,800	$474	88%	4	3	1	$115	✅	✅	✅	Y / Y	⭐️ 4.9 (24)
“Take Me to the River” Retreat Close to Everything	$58,068	$231	66%	4	4	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (46)
Southaven Vacation Rental ~ 10 Mi to Graceland!	$46,281	$294	40%	4	3	2	$207	❌	❌	❌	N / Y	⭐️ 4.2 (5)
The Vacation home That's Close To It All! 3	$81,134	$274	79%	4	2	1	$199	❌	❌	❌	Y / Y	⭐️ 5 (19)
Ryans Wonderland in Whitehaven	$31,918	$219	34%	4	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Cozy 4-Bedroom home with cozy indoor fireplace	$61,040	$300	53%	4	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Modern Midtown home with 3 king beds	$46,490	$256	45%	4	3	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (30)

Return Metrics

383.23% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$41,197	$82,395	$123,592	$164,790	$205,987	$411,975	$1,235,926
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	$41,197	$82,395	$123,592	$164,790	$205,987	$411,975	$1,235,926

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

383.23%

Cap Rate

∞%

Return on Investment

383.23%

8286 Montrose Dr Olive Branch, MS, 38654

4 bed • 3 bath • 12 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

Infinity

Airbnb Investor Score

$41,197

Annual Profit

Infinity%

Cap Rate

383.2%

Cash on Cash

$63,078

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $227/night at 46% occupancy.Projected nightly rate is $314/night at 55% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$64,415

Avg annual revenue

55%

Avg occupancy rate

$314

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

$65k

$110k

$155k

$41,198

Profit

Revenue

$63,078

Operating Expenses

$21,880

Operating Income

$41,198

Mortgage & Taxes

Profit (Cash Flow)

$41,198

$10,750

Cash Investment

Down Payment

Renos & Furnishing

$10,750

Closing Costs

Total

$10,750

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

383.23%

Cap Rate

∞%

Return on Investment

383.23%

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

Deductible property tax

Your total deduction

-$39,714

Your adjusted annual income

$150,000 - -$39,714 = $189,714

Taxes on $189,714 (30%)

$56,914

Your old tax bill

$45,000

Your new tax bill

$56,914

Estimated tax savings

-$11,914

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: OTHER

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -