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

2 bed • 2 bath • 4 guests • $298,000

BNB

Calc

Annual Revenue

$66,095

Profit (Cash Flow)

$24,320

Cap Rate

14.9%

Annual Revenue

$66,095

AirDNA projects $312/night at 58% occupancy ($66,094).

BNB Calc projects a 57.99999999999999% occupancy rate, $312 rate per night.

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

Return Metrics

32.4% 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)	$24,320	$48,640	$72,960	$97,280	$121,600	$243,201	$729,603
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$238,400	$238,400	$238,400	$238,400	$238,400	$238,400	$238,400
Down Payment	$59,600	$59,600	$59,600	$59,600	$59,600	$59,600	$59,600
Property Appreciation	$8,940	$18,148	$27,632	$37,401	$47,463	$102,487	$425,324
Total Return	$331,260	$364,788	$398,593	$432,682	$467,064	$643,688	$1,452,927

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.4%

Cap Rate

14.9%

Return on Investment

48.22%

1201 Canal St New Orleans, Louisiana, 70112

2 bed • 2 bath • 4 guests

Purchase Price

Est. $1,429/mo

Inquire about this property

Contact Agent

New Orleans

Guide

Zoning

Market

Guide

Laws

Market Data

$66,095

Annual Revenue

Projected nightly rate is $312/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$24,320

Profit

Revenue

$66,095

Operating Expenses

$21,672

Operating Income

$44,422

Mortgage & Taxes

$20,102

Profit (Cash Flow)

$24,320

$75,040

Cash Investment

Down Payment

$59,600

Renos & Furnishing

$6,500

Closing Costs

$8,940

Total

$75,040

DSCR Ratio

Strong

2.21

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.4%

Cap Rate

14.9%

Return on Investment

48.22%

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

$14,143

Deductible property tax

$2,950

Your total deduction

$6,099

Your adjusted annual income

$150,000 - $6,099 = $143,901

Taxes on $143,901 (30%)

$43,170

Your old tax bill

$45,000

Your new tax bill

$43,170

Estimated tax savings

$1,830

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