BNBCalc Short Term Rental Investment Analysis 120 W Broussard Rd, Lafayette, LA 70506

3 bed • 3 bath • 9 guests • $2,500

BNB

Calc

Annual Revenue

$31,853

Profit (Cash Flow)

$13,863

Cap Rate

561.3%

Annual Revenue

$31,853

AirDNA projects $163/night at 61% occupancy ($36,316). Airbtics projects $153/night at 57% occupancy ($31,852). Airbtics predicts this property will perform in the 39% revenue percentile

BNB Calc projects a 57% occupancy rate, $153 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,779	$34,147	$36,116	$41,246
Occupancy	50%	60%	66%	74%
Nightly Rate	$137	$143	$152	$190

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cheerful 3 bedroom House in a great Cajun town	$33,965	$116	80%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Peaceful Cheerful 3 Bedroom House	$30,085	$137	60%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (76)
Lafayette Living	$48,813	$245	50%	3	3	4	$125	✅	❌	❌	Y / Y	⭐️ 4.9 (146)
Le Barn Rouge Bed & Breakfast	$22,713	$150	38%	3	2	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (68)
Spacious 3- Bedrooms with free parking on premises	$16,224	$143	31%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (10)
For the Birds / Secret Garden Home of Lafayette	$36,641	$120	74%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (49)
Modern 3 bd 2.5 bath Cajun Home	$40,406	$184	60%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (7)
Central Lafayette location w/King Bed & Coffee Bar	$34,330	$140	67%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (15)
Cozy Comfy Central Cottage!!	$34,543	$143	66%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Charming Cottage built in 2019	$29,678	$153	53%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (18)

Return Metrics

148.66% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,863	$27,726	$41,590	$55,453	$69,317	$138,634	$415,902
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000
Down Payment	$500	$500	$500	$500	$500	$500	$500
Property Appreciation	$75	$152	$231	$313	$398	$859	$3,568
Total Return	$16,438	$30,379	$44,322	$58,267	$72,215	$141,993	$421,970

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

148.66%

Cap Rate

561.28%

Return on Investment

149.73%

120 W Broussard Rd Lafayette, LA, 70506

3 bed • 3 bath • 9 guests

Purchase Price

Est. $12/mo

This property is for sale!

Contact Agent

5382

Airbnb Investor Score

$13,863

Annual Profit

561.3%

Cap Rate

148.7%

Cash on Cash

$31,853

Annual Revenue

BNBCalc predicts this property will get $153 per night with 57% occupancy, putting it in the top 39% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$32,739

Avg annual revenue

57%

Avg occupancy rate

$153

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

$15k

$25k

$40k

$50k

$13,863

Profit

Revenue

$31,853

Operating Expenses

$17,821

Operating Income

$14,032

Mortgage & Taxes

$169

Profit (Cash Flow)

$13,863

$9,325

Cash Investment

Down Payment

$500

Renos & Furnishing

$8,750

Closing Costs

$75

Total

$9,325

DSCR Ratio

Strong

83.21

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

148.66%

Cap Rate

561.28%

Return on Investment

149.73%

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

$119

Deductible property tax

$25

Your total deduction

-$12,408

Your adjusted annual income

$150,000 - -$12,408 = $162,408

Taxes on $162,408 (30%)

$48,722

Your old tax bill

$45,000

Your new tax bill

$48,722

Estimated tax savings

-$3,722

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: Yes, Zone 0.2

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -