BNBCalc Short Term Rental Investment Analysis 900 Village Ln 232, Pass Christian, MS 39571

2 bed • 2 bath • 6 guests • $499,000

BNB

Calc

Annual Revenue

$45,473

Profit (Cash Flow)

-$7,780

Cap Rate

5.2%

Annual Revenue

$45,473

AirDNA projects $216/night at 51% occupancy ($40,235). Airbtics projects $249/night at 50% occupancy ($45,472). Airbtics predicts this property will perform in the 55% revenue percentile

BNB Calc projects a 50% occupancy rate, $249 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,194	$42,029	$51,326	$63,931
Occupancy	40%	47%	55%	66%
Nightly Rate	$212	$282	$310	$317

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Nirvana on the Beach	$31,571	$227	38%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (77)
Top Floor 2BR-2BA Beachfront Condo - No Owner Fees	$38,064	$208	50%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (48)
ENCHANTED PARADISE OVER LOOKING THE GULF!	$52,697	$313	46%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (6)
Beachfront Condo with Amazing Views	$74,061	$355	57%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (7)
BeachFront -- Huge Balconies--No Fees by Owner	$62,806	$264	65%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (32)
Alligator Inn in The Pass	$19,838	$111	48%	2	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
On the Beach Condo by Owner	$47,214	$300	43%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (67)
Pass Christian Home: Easy Access to Beaches!	$30,072	$99	83%	2	3	2	$0	❌	❌	✅	Y / Y	⭐️ 3.6 (6)
2 Bed condo at Inn By the Sea on the Beach!	$38,576	$310	34%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
IBTS 222	$45,482	$311	39%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

-6.41% 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)	-$7,779	-$15,559	-$23,338	-$31,118	-$38,897	-$77,795	-$233,386
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$399,200	$399,200	$399,200	$399,200	$399,200	$399,200	$399,200
Down Payment	$99,800	$99,800	$99,800	$99,800	$99,800	$99,800	$99,800
Property Appreciation	$14,970	$30,389	$46,270	$62,628	$79,477	$171,614	$712,203
Total Return	$506,190	$513,829	$521,932	$530,510	$539,579	$592,818	$977,817

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.41%

Cap Rate

5.18%

Return on Investment

9.97%

900 Village Ln 232 Pass Christian, MS, 39571

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,393/mo

This property is for sale!

Contact Agent

-14

Airbnb Investor Score

-$7,779

Annual Profit

5.2%

Cap Rate

-6.4%

Cash on Cash

$45,473

Annual Revenue

This property is projected to be in the top 55% revenue percentile compared to similar properties nearby.
Projected nightly rate is $216/night at 51% occupancy.Projected nightly rate is $249/night at 50% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$44,038

Avg annual revenue

50%

Avg occupancy rate

$249

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

$35k

$55k

$75k

-$7,780

Profit

Revenue

$45,473

Operating Expenses

$19,591

Operating Income

$25,881

Mortgage & Taxes

$33,661

Profit (Cash Flow)

-$7,780

$121,270

Cash Investment

Down Payment

$99,800

Renos & Furnishing

$6,500

Closing Costs

$14,970

Total

$121,270

DSCR Ratio

Weak

0.77

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.41%

Cap Rate

5.18%

Return on Investment

9.97%

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

$23,683

Deductible property tax

$4,940

Your total deduction

$58,112

Your adjusted annual income

$150,000 - $58,112 = $91,888

Taxes on $91,888 (30%)

$27,567

Your old tax bill

$45,000

Your new tax bill

$27,567

Estimated tax savings

$17,433

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: -