BNBCalc Short Term Rental Investment Analysis 120 Whisperwood Blvd, Slidell, LA 70458, USA

5 bed • 4 bath • 10 guests • $299,999

BNB

Calc

Report by:

jibdallas@gmail.com

Annual Revenue

$169,104

Profit (Cash Flow)

$111,270

Cap Rate

44.7%

Annual Revenue

$169,104

AirDNA projects $671/night at 69% occupancy ($169,104).

BNB Calc projects a 69% occupancy rate, $671 rate per night.

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

Return Metrics

135.69% 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)	$111,269	$222,539	$333,808	$445,078	$556,348	$1,112,696	$3,338,089
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,363	$4,902	$7,628	$10,557	$13,702	$33,281	$239,999
Down Payment	$59,999	$59,999	$59,999	$59,999	$59,999	$59,999	$59,999
Property Appreciation	$8,999	$18,269	$27,818	$37,652	$47,782	$103,174	$428,177
Total Return	$182,633	$305,711	$429,255	$553,288	$677,832	$1,309,152	$4,066,266

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

135.69%

Cap Rate

44.68%

Return on Investment

149.55%

120 Whisperwood Blvd Slidell, Louisiana, 70458-1126

5 bed • 4 bath • 10 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

$169,104

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$111,270

Profit

Revenue

$169,104

Operating Expenses

$35,064

Operating Income

$134,041

Mortgage & Taxes

$22,771

Profit (Cash Flow)

$111,270

$82,000

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$13,000

Closing Costs

$9,000

Total

$82,000

DSCR Ratio

Strong

5.89

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

135.69%

Cap Rate

44.68%

Return on Investment

149.55%

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

$17,029

Deductible property tax

$3,300

Your total deduction

-$79,168

Your adjusted annual income

$150,000 - -$79,168 = $229,168

Taxes on $229,168 (30%)

$68,751

Your old tax bill

$45,000

Your new tax bill

$68,751

Estimated tax savings

-$23,751

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com