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 1016 Charlie Dr, Slidell, LA 70461

4 bed β€’ 2 bath β€’ 12 guests β€’ $339,900

BNB

Calc

Annual Revenue

$37,967

Profit (Cash Flow)

-$3,577

Cap Rate

5.7%

Annual Revenue

$37,967

AirDNA projects $231/night at 45% occupancy ($37,967). Airbtics projects $356/night at 38% occupancy ($49,410). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 45% occupancy rate, $231 rate per night.

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

Percentiles25%50%75%90%
Revenue$24,944$56,597$80,945$108,575
Occupancy27%41%51%55%
Nightly Rate$238$367$421$527

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
Luxury lake front home, 25 min 4rm downtown Nola!
$36,874
$230
41%
433$150βœ…βŒβŒY / Y⭐️ 4.7 (64)
New Orleans Area 4BR Home w/Pool & Boat Dock 320
$80,973
$434
49%
433$215βœ…βŒβŒY / Y⭐️ 4.8 (46)
New Orleans Area-4BR Waterfront home,Boat Dock 111
$63,036
$367
45%
433$235❌❌❌Y / Y⭐️ 4.9 (49)
New Orleans Area 4BR Waterfront Home Boat Dock 117
$54,509
$380
38%
433$250❌❌❌Y / Y⭐️ 4.8 (66)
Cozy charming home
$51,058
$235
57%
421$150βŒβŒβœ…Y / Y⭐️ 5 (47)
Lakeview Oasis
$54,088
$262
53%
423$150βŒβŒβœ…Y / Y⭐️ 5 (32)
New Orleans Area Waterfront Home 4BR W/ Dock 116
$42,673
$409
27%
433$265❌❌❌Y / Y⭐️ 4.9 (61)
Spacious & Tranquil Hm W/Pool *mins to New Orleans
$34,829
$366
26%
431$0βœ…βœ…βŒY / Y⭐️ 4.5 (16)
Enormous home in private community
$14,348
$242
12%
421$500❌❌❌Y / Y⭐️ 4.5 (2)
Entire House A Bridge Away From NOLA!
$37,954
$235
42%
423$150❌❌❌Y / Y⭐️ 4.8 (5)
Lakeside, 25 mins from New Orleans!
$41,574
$205
54%
422$100βŒβŒβœ…Y / Y⭐️ 4.8 (20)
Gorgeous B&b Retreat
$53,522
$380
33%
432$300βœ…βœ…βŒY / Y⭐️ 4.2 (15)
Beautiful New Spacious Home mins from New Orleans
$18,082
$494
10%
432$0❌❌❌Y / N⭐️ 5 (2)
Waterfront Slidell Home w/ Patio: 3 Mi to Beach!
$141,812
$555
63%
432$310❌❌❌Y / Y⭐️ 5 (5)
New Spacious Water front Home mins away from N.O
$54,351
$550
27%
446$0❌❌❌Y / N⭐️ 0 (0)

Return Metrics

-4.03% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$3,577-$7,154-$10,731-$14,308-$17,885-$35,771-$107,315
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$3,339$6,884$10,648$14,644$18,886$44,361$271,920
Down Payment$67,980$67,980$67,980$67,980$67,980$67,980$67,980
Property Appreciation$10,197$20,699$31,517$42,660$54,137$116,897$485,126
Total Return$77,939$88,409$99,414$110,975$123,117$193,467$717,710

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-4.03%

Cap Rate

5.69%

Return on Investment

11.23%

property-location

1016 Charlie Dr Slidell, LA, 70461

4 bed β€’ 2 bath β€’ 12 guests

Est. $1,630/mo

Agent

This property is for sale!

Contact Agent

-3

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


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

$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

0.84

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%

Profit (Cummulative)

-$3,577

$3,339

$10,500

$10,197

$0

Total Gain

$9,959

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

$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: -