BNBCalc Short Term Rental Investment Analysis 1201 Canal St apt 354, New Orleans, LA 70112, USA

2 bed • 2 bath • 6 guests • $329,000

BNB

Calc

Annual Revenue

$64,433

Profit (Cash Flow)

$20,783

Cap Rate

13.1%

Annual Revenue

$64,433

AirDNA projects $299/night at 59% occupancy ($64,432).

BNB Calc projects a 59% occupancy rate, $299 rate per night.

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

Return Metrics

25.29% 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)	$20,783	$41,566	$62,349	$83,132	$103,915	$207,831	$623,494
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,232	$6,663	$10,306	$14,174	$18,280	$42,939	$263,200
Down Payment	$65,800	$65,800	$65,800	$65,800	$65,800	$65,800	$65,800
Property Appreciation	$9,870	$20,036	$30,507	$41,292	$52,401	$113,148	$469,569
Total Return	$99,685	$134,065	$168,963	$204,399	$240,397	$429,719	$1,422,063

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.29%

Cap Rate

13.06%

Return on Investment

41.23%

1201 Canal St New Orleans, Louisiana, 70112

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,578/mo

Inquire about this property

Contact Agent

New Orleans

Guide

Zoning

Market

Guide

Laws

Market Data

$64,433

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$20,783

Profit

Revenue

$64,433

Operating Expenses

$21,456

Operating Income

$42,976

Mortgage & Taxes

$22,193

Profit (Cash Flow)

$20,783

$82,170

Cash Investment

Down Payment

$65,800

Renos & Furnishing

$6,500

Closing Costs

$9,870

Total

$82,170

DSCR Ratio

Strong

1.94

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.29%

Cap Rate

13.06%

Return on Investment

41.23%

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

$15,615

Deductible property tax

$3,257

Your total deduction

$12,707

Your adjusted annual income

$150,000 - $12,707 = $137,293

Taxes on $137,293 (30%)

$41,188

Your old tax bill

$45,000

Your new tax bill

$41,188

Estimated tax savings

$3,812

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