BNBCalc Short Term Rental Investment Analysis 1201 Canal St apt 253, New Orleans, LA 70112, USA

2 bed • 2 bath • 6 guests • $380,000

BNB

Calc

Report by:

cfdcraigdunn@gmail.com

Annual Revenue

$65,086

Profit (Cash Flow)

$17,912

Cap Rate

11.5%

Annual Revenue

$65,086

AirDNA projects $324/night at 55% occupancy ($65,086).

BNB Calc projects a 55.00000000000001% occupancy rate, $324 rate per night.

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

Return Metrics

19.07% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,911	$35,823	$53,734	$71,646	$89,558	$179,116	$537,349
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,733	$7,696	$11,904	$16,371	$21,114	$49,595	$304,000
Down Payment	$76,000	$76,000	$76,000	$76,000	$76,000	$76,000	$76,000
Property Appreciation	$11,400	$23,142	$35,236	$47,693	$60,524	$130,688	$542,359
Total Return	$109,044	$142,661	$176,875	$211,711	$247,197	$435,399	$1,459,708

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.07%

Cap Rate

11.45%

Return on Investment

35.19%

1201 Canal St New Orleans, Louisiana, 70112

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,823/mo

Inquire about this property

Contact Agent

$65,086

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,912

Profit

Revenue

$65,086

Operating Expenses

$21,541

Operating Income

$43,545

Mortgage & Taxes

$25,634

Profit (Cash Flow)

$17,912

$93,900

Cash Investment

Down Payment

$76,000

Renos & Furnishing

$6,500

Closing Costs

$11,400

Total

$93,900

DSCR Ratio

Strong

1.70

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.07%

Cap Rate

11.45%

Return on Investment

35.19%

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

$18,035

Deductible property tax

$3,762

Your total deduction

$20,631

Your adjusted annual income

$150,000 - $20,631 = $129,369

Taxes on $129,369 (30%)

$38,811

Your old tax bill

$45,000

Your new tax bill

$38,811

Estimated tax savings

$6,189

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