1016 Charlie Dr Slidell, LA, 70461
4 bed β’ 2 bath β’ 12 guests
Est. $1,630/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$3,577
Annual Profit
5.7%
Cap Rate
-4.0%
Cash on Cash
$37,967
Annual Revenue
BNBCalc predicts this property will get $356 per night with 38% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 34% of comparables
Top 88% 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.
$51,978
Avg annual revenue
38%
Avg occupancy rate
$356
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$55k
$95k
$145k
Sign up to see the data on 15 all comparables
-$3,577
Profit
Revenue
$37,967
Operating Expenses
$18,616
Operating Income
$19,351
Mortgage & Taxes
$22,929
Profit (Cash Flow)
-$3,577
$88,677
Cash Investment
Down Payment
$67,980
Renos & Furnishing
$10,500
Closing Costs
$10,197
Total
$88,677
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.03%
Cap Rate
5.69%
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
$16,132
Deductible property tax
$3,365
Your total deduction
$38,700
Your adjusted annual income
$150,000 - $38,700 = $111,300
Taxes on $111,300 (30%)
$33,390
Your old tax bill
$45,000
Your new tax bill
$33,390
Estimated tax savings
$11,610
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:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- 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: -