900 Village Ln Pass Christian, Mississippi, 39571
2 bed • 2 bath • 6 guests
Est. $2,278/mo

Inquire about this property
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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