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 900 Village Ln, Pass Christian, MS, 39571

2 bed • 2 bath • 6 guests • $475,000

BNB

Calc

Annual Revenue

$65,525

Profit (Cash Flow)

$11,285

Cap Rate

9.1%

Annual Revenue

$65,525

AirDNA projects $272/night at 40% occupancy ($39,738). Airbtics projects $199/night at 50% occupancy ($36,341). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, $299 rate per night.

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

Percentiles25%50%75%90%
Revenue$20,253$34,423$49,854$88,199
Occupancy37%49%59%74%
Nightly Rate$143$185$223$316

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
Top Floor 2BR-2BA Beachfront Condo - No Owner Fees

No image available

$46,859
$217
59%
223$0✅❌❌Y / Y⭐️ 5 (51)
BeachFront -- Huge Balconies--No Fees by Owner

No image available

$61,173
$274
61%
223$0✅❌❌Y / Y⭐️ 5 (36)
#123 Beachfront Condo with Amazing Views

No image available

$86,388
$412
57%
222$100✅❌❌Y / Y⭐️ 4.5 (7)
On the Beach Condo by Owner

No image available

$37,426
$221
46%
222$100✅❌❌Y / Y⭐️ 4.9 (68)
Nirvana on the Beach

No image available

$46,471
$229
54%
223$125✅❌❌Y / Y⭐️ 5 (87)
ENCHANTED PARADISE OVER LOOKING THE GULF!

No image available

$70,550
$326
59%
222$125✅❌❌Y / Y⭐️ 5 (6)
Condo Directly On The Beach In Pass Christian! 2 B

No image available

$34,526
$276
33%
221$111✅❌❌Y / Y⭐️ 5 (4)
IBTS 222 Poolside Unit

No image available

$45,813
$376
33%
222$100✅❌❌Y / Y⭐️ 0 (2)
Blue Lake Getaway Pass Christian

No image available

$24,334
$128
49%
213$125❌❌✅Y / Y⭐️ 5 (51)
2 bd 1 ba 1/2 block to the beach w/free parking

No image available

$25,764
$205
32%
211$125❌❌✅Y / Y⭐️ 5 (23)
2 bd 1 ba 1/2 block from the beach w/free parking!

No image available

$32,350
$196
43%
211$125❌❌✅Y / Y⭐️ 5 (18)
Cool~Comfortable~Clean Space! 1/2 block to Beach!

No image available

$25,163
$174
38%
21.52$80❌❌✅Y / Y⭐️ 5 (18)
Hopkins Cottage! 1/2 Block Beach~3 blocks to Main!

No image available

$62,862
$286
59%
222$100❌❌✅Y / Y⭐️ 5 (39)
The Historic House on Union Street (Balcony Suite)

No image available

$30,032
$98
74%
22.51$120❌❌❌Y / Y⭐️ 5 (174)
Siena Cottage

No image available

$25,433
$185
37%
222$95❌❌❌Y / Y⭐️ 5 (123)
BSL Beach Cottage

No image available

$25,192
$186
34%
212$120❌❌✅Y / Y⭐️ 5 (27)
The Space on Necaise

No image available

$42,411
$148
77%
223$100❌❌❌Y / Y⭐️ 5 (109)
Beachfront condo in downtown Pass Christian unit 2

No image available

$27,355
$180
40%
212$125✅❌✅Y / Y⭐️ 4.5 (8)
Main Street Retreat in Top-Rated Beach Town!

No image available

$19,022
$115
39%
212$100❌❌❌N / Y⭐️ 5 (127)
Vacation Rental 2bd/bth home Bay St Louis

No image available

$34,319
$180
50%
221$125❌❌❌Y / Y⭐️ 5 (17)
The Yellow Birdie

No image available

$21,175
$135
39%
221$100❌❌✅Y / Y⭐️ 5 (59)
Hotel Whiskey in Pass Christian - Suite

No image available

$49,885
$235
58%
211$0❌❌❌Y / Y⭐️ 5 (4)
Beauty and The Bay

No image available

$23,198
$138
42%
221$99❌❌✅Y / Y⭐️ 4.5 (48)
BEACH FRONT! Bay Town Cottage. Old Town! Casinos!

No image available

$31,542
$221
37%
212$100❌❌❌Y / Y⭐️ 5 (50)
Dock of the Bay - Best View in Bay St. Louis

No image available

$76,011
$315
63%
222$120❌❌❌Y / Y⭐️ 5 (52)
THE BAY RITZ - Lovely 2 Bedroom Beachfront Condo

No image available

$84,141
$333
68%
222$125❌❌❌Y / Y⭐️ 5 (93)
Cozy Pass Christian House - Steps From Beach

No image available

$38,010
$128
78%
212$104❌❌✅Y / Y⭐️ 5 (123)
St George Cottage

No image available

$29,307
$145
53%
212$90❌❌❌Y / Y⭐️ 5 (239)
The Cypress Cottage - Modern Historic 1890s home

No image available

$26,858
$212
33%
222$89❌❌❌Y / Y⭐️ 5 (93)
Parkland Cottage on Duck Pond

No image available

$23,249
$185
33%
222$150❌❌❌Y / N⭐️ 5 (19)
Whistle Stop- Nestled in the heart of OldTown BSL🚂

No image available

$36,945
$146
68%
222$100❌❌✅Y / Y⭐️ 5 (90)
Downtown Cottage / Walk to Beach & Shops

No image available

$35,161
$107
83%
211$85❌❌✅Y / Y⭐️ 5 (133)
BayDream Believer

No image available

$30,182
$120
66%
221$99❌❌✅Y / Y⭐️ 5 (60)
Spencer’s Way Beach House A with heated pool

No image available

$36,220
$179
53%
222$135✅❌❌Y / Y⭐️ 5 (124)
Old Towns- Cute Little Cottage

No image available

$30,242
$77
94%
211$100❌❌❌Y / Y⭐️ 5 (139)
Spencer's Way Beach House B with heated pool

No image available

$38,790
$188
54%
222$135✅❌❌Y / Y⭐️ 5 (79)
Maison De Plage (The Beach House)

No image available

$23,572
$198
32%
21.52$75❌❌❌Y / Y⭐️ 5 (35)
Old Town Cottage

No image available

$20,125
$110
48%
212$65❌❌✅N / Y⭐️ 5 (354)

Return Metrics

9.74% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$11,284$22,569$33,853$45,138$56,422$112,845$338,536
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$380,000$380,000$380,000$380,000$380,000$380,000$380,000
Down Payment$95,000$95,000$95,000$95,000$95,000$95,000$95,000
Property Appreciation$14,250$28,927$44,045$59,616$75,655$163,360$677,949
Total Return$500,534$526,496$552,898$579,754$607,077$751,205$1,491,486

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.74%

Cap Rate

9.12%

Return on Investment

26.09%

property-location

900 Village Ln Pass Christian, Mississippi, 39571

2 bed • 2 bath • 6 guests

Est. $2,278/mo

Agent

Inquire about this property

Contact Agent

65

Airbnb Investor Score

$11,284

Annual Profit

9.1%

Cap Rate

9.7%

Cash on Cash

$65,525

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $272/night at 40% occupancy.Projected nightly rate is $199/night at 50% occupancy.

Top 31% of comparables

Top 13% 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.

$37,540

Avg annual revenue

50%

Avg occupancy rate

$199

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

$40k

$65k

$85k

Sign up to see the data on 40 all comparables

$11,285

Profit

Revenue

$65,525

Operating Expenses

$22,198

Operating Income

$43,327

Mortgage & Taxes

$32,042

Profit (Cash Flow)

$11,285

$115,750

Cash Investment

Down Payment

$95,000

Renos & Furnishing

$6,500

Closing Costs

$14,250

Total

$115,750

DSCR Ratio

Strong

1.35

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.74%

Cap Rate

9.12%

Profit (Cummulative)

$11,285

$380,000

$6,500

$14,250

$0

Total Gain

$30,201

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

$22,544

Deductible property tax

$4,703

Your total deduction

$36,670

Your adjusted annual income

$150,000 - $36,670 = $113,330


Taxes on $113,330 (30%)

$33,999

Your old tax bill

$45,000

Your new tax bill

$33,999


Estimated tax savings

$11,001

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:

2009

Size:

1,408 sqft

Type:

CONDO

Parking:

-

Heating:

Forced air

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: CONDO
  • Stories: -
  • Lot size: -
  • Building area: 1,408 sqft
  • Garage: No
  • Heating: Forced air
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: $140

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 0213J03036243
  • Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $197,444
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


Schools

  • Elementary School: Pass Christian Elementary School
  • Middle School: Pass Christian Middle School
  • High School: Pass Christian High School with 8/10 star rating