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 Rental Arbitrage Analysis 6055 Carlton France Rd, Bay St. Louis, MS, 39520

3 bed β€’ 2 bath β€’ 10 guests β€’ $0

BNB

Calc

Annual Revenue

$32,754

Profit (Cash Flow)

-$5,104

Cash on Cash Return

-59.3%

Annual Revenue

$32,754

AirDNA projects $212/night at 54% occupancy ($41,813). Airbtics projects $136/night at 50% occupancy ($24,836). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 50% occupancy rate, $179 rate per night.

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

Percentiles25%50%75%90%
Revenue$12,780$24,788$41,174$48,022
Occupancy26%46%73%79%
Nightly Rate$128$141$149$160

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
MardiGras, Beach, FrenchQtr 45min,$0 clean fees

No image available

$26,835
$156
47%
323$0❌❌❌Y / Y⭐️ 4.7 (39)
Bay Hideaway ~ Pet Friendly & Minutes to Beach!

No image available

$48,411
$163
78%
321$105βŒβŒβœ…Y / Y⭐️ 4.5 (22)
Sugar Shack

No image available

$18,438
$144
30%
321$100βŒβŒβœ…Y / Y⭐️ 4.9 (28)
Casa Pura Vida

No image available

$22,974
$123
46%
321$80βŒβŒβœ…Y / Y⭐️ 4.9 (49)
Mardi Gras Family Getaway!*1 Mile from the Beach*

No image available

$39,001
$148
72%
312$0❌❌❌Y / Y⭐️ 5 (31)
Maggie's Mini 3 BR/1.5 miles to beach

No image available

$22,987
$90
62%
321$150❌❌❌Y / Y⭐️ 4.8 (67)
Coastal Bay Home 1

No image available

$16,764
$54
81%
325$150βŒβŒβœ…Y / Y⭐️ 4.8 (12)
Swimming Pool near Beaches, Relax Waveland Style

No image available

$58,035
$139
100%
333$150βœ…βŒβŒY / Y⭐️ 5 (29)
Gardenia Cottage

No image available

$21,393
$141
40%
323$250❌❌❌Y / Y⭐️ 5 (2)
Bay St. Louis Waterfront Hot Tub, Pool, Game Area

No image available

$41,984
$149
75%
322$150βœ…βœ…βŒY / Y⭐️ 5 (14)

Return Metrics

-59.34% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$5,104-$10,208-$15,312-$20,416-$25,520-$51,040-$153,120
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-$5,104-$10,208-$15,312-$20,416-$25,520-$51,040-$153,120

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-59.34%

Payback Period Days

0

Return on Investment

-59.34%

property-location

6055 Carlton France Rd Bay St. Louis, Mississippi, 39520-3735

3 bed β€’ 2 bath β€’ 10 guests

Agent

Inquire about this property

Contact Agent

$32,754

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $212/night at 54% occupancy ($41,813.13). Airbtics projects $136/night at 50% occupancy ($24,836).

Top 41% of comparables

Top 1% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$26,216

Avg annual revenue

50%

Avg occupancy rate

$136

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$25k

$45k

$60k

Sign up to see the data on 15 all comparables

-$5,104

Profit

Revenue

$32,754

Operating Expenses

$16,258

Operating Income

$16,496

Net Effective Rent

$21,600

Profit (Cash Flow)

-$5,104

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-59.34%

Payback Period Days

0