BNBCalc Short Term Rental Investment Analysis 1300 Louisiana Ave, New Orleans, LA 70115

3 bed • 2 bath • 9 guests • $1,095,000

BNB

Calc

Annual Revenue

$66,120

Profit (Cash Flow)

-$30,021

Cap Rate

4.0%

Annual Revenue

$66,120

AirDNA projects $421/night at 43% occupancy ($66,120). Airbtics projects $346/night at 58% occupancy ($73,297). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 43% occupancy rate, $421 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,295	$57,528	$92,169	$173,191
Occupancy	51%	56%	65%	77%
Nightly Rate	$229	$276	$381	$606

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Elegance on Magazine St., as seen on HGTV	$60,325	$296	55%	3	2	1	$185	❌	❌	❌	Y / Y	⭐️ 5 (61)
Tropical OASIS Getaway with a Private Pool & Spa	$91,583	$255	97%	3	3	2	$150	✅	✅	✅	Y / Y	⭐️ 4.9 (442)
Designer renovated Uptown home close to everything	$53,989	$278	52%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (42)
Artsy Magazine St \| Grand Balcony \| Great Location	$49,380	$233	56%	3	2	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (149)
3BD HOME STEPS TO SAINT CHARLES AVE. GATED PARKING	$51,861	$178	75%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (213)
The Irish Channel Gem	$44,000	$199	60%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
Tchop Gun 2. Classic Uptown +Unit1 for More Guests	$29,625	$136	56%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (125)
St. Charles Ave.-area 3BR, Historic Home	$54,551	$265	55%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (197)
Beautiful Uptown Home 3 Blocks From St.Charles Ave	$56,729	$192	77%	3	2	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (240)
Centrally Located Charming Home Nxt to Street Car	$68,793	$215	84%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (80)
GRAND 1868 MANSION NEXT TO HISTORIC GARDEN DIST.	$125,610	$760	45%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (146)
3 BR Whole House on Tchoup - The Mardi Gras House	$79,521	$293	74%	3	2	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (94)
3BR Chic Oasis, Heart of NOLA, Pet-friendly	$53,321	$271	53%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (80)
Parade Route Home in the heart of Magazine Street	$78,842	$376	57%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (98)
Paris Manor \| Family Friendly	$60,432	$248	64%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (41)
NOLA Jewel: Cozy Villa Near Streetcar Line	$43,836	$218	54%	3	2	30	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (54)
Historic Home Walking Distance To Streetcar!	$48,973	$172	77%	3	3	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (189)
Spacious by Streetcar: 15 Min to French Quarter	$68,495	$305	58%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
Charming NOLA Villa- Sleeps 8, Pets OK, BBQ	$47,689	$272	47%	3	2	30	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
Quaint Charm: NOLA Vintage Home near St. Charles	$37,069	$211	48%	3	2	30	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (24)
Irish Channel Getaway in the Heart of NOLA	$40,238	$127	84%	3	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (378)
“Uptown” Central-Food fun music walk to streetcar!	$44,177	$243	49%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (83)
WalkScore90 l Spacious & Beautiful l By Magazine	$83,679	$482	47%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (80)
Beautiful Garden District/Irish Channel Guest Home	$124,138	$517	65%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (51)
Sonder at Delachaise Row \| 3BR Apt w/ Balcony	$53,151	$274	53%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (55)
Sonder at Viewpoint \| Superior 3BR Apt w/ Balcony	$68,713	$298	63%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (108)
Book 4 Essence! Chic Uptown Townhouse~ Garden	$141,876	$532	72%	3	3	2	$210	❌	❌	❌	Y / Y	⭐️ 5 (139)
Stunning Victorian 1 Block Off St. Charles	$129,242	$898	39%	3	3	2	$265	❌	❌	❌	Y / Y	⭐️ 5 (81)
Sonder at Viewpoint \| 3BR Apt w/ Balcony	$68,399	$292	64%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (87)
Modern Glam Apt/St Charles Parade Route/Street Car	$50,572	$241	56%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (123)
Elegant Balcony Apt/St Charles Parades/Streetcar	$54,900	$271	53%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (146)
Lower Garden District Condo, off Saint Charles	$37,529	$191	53%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Charming Uptown~Hot tub~Garden Oasis~Stay Local	$183,117	$848	59%	3	2	2	$0	❌	✅	❌	Y / Y	⭐️ 4.9 (227)
Uptown double near shopping, restaurants and bars!	$194,174	$583	91%	3	2	30	$175	❌	❌	✅	Y / Y	⭐️ 5 (68)
Uptown Comfort, Great Location, Near Fr Quarter	$49,157	$363	37%	3	2	30	$185	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
New \| Weekly & Monthly Discounts	$80,186	$327	67%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Lower Garden District, St Charles Ave, Streetcar	$67,930	$320	58%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (14)
Luxury home steps from Magazine	$105,916	$600	48%	3	4	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

-11.53% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$30,020	-$60,041	-$90,062	-$120,082	-$150,103	-$300,207	-$900,622
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$876,000	$876,000	$876,000	$876,000	$876,000	$876,000	$876,000
Down Payment	$219,000	$219,000	$219,000	$219,000	$219,000	$219,000	$219,000
Property Appreciation	$32,850	$66,685	$101,536	$137,432	$174,405	$376,588	$1,562,852
Total Return	$1,097,829	$1,101,644	$1,106,473	$1,112,349	$1,119,301	$1,171,380	$1,757,230

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.53%

Cap Rate

Return on Investment

5.21%

1300 Louisiana Ave New Orleans, LA, 70115

3 bed • 2 bath • 9 guests

Purchase Price

Est. $5,252/mo

This property is for sale!

Contact Agent

-38

Airbnb Investor Score

-$30,020

Annual Profit

4.0%

Cap Rate

-11.5%

Cash on Cash

$66,120

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $421/night at 43% occupancy.Projected nightly rate is $346/night at 58% occupancy.

Occupancy Rate

Top 88% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$72,132

Avg annual revenue

58%

Avg occupancy rate

$346

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

$30k

$85k

$135k

$195k

-$30,021

Profit

Revenue

$66,120

Operating Expenses

$22,276

Operating Income

$43,845

Mortgage & Taxes

$73,865

Profit (Cash Flow)

-$30,021

$260,350

Cash Investment

Down Payment

$219,000

Renos & Furnishing

$8,500

Closing Costs

$32,850

Total

$260,350

DSCR Ratio

Weak

0.59

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.53%

Cap Rate

Return on Investment

5.21%

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

$51,970

Deductible property tax

$10,840

Your total deduction

$139,674

Your adjusted annual income

$150,000 - $139,674 = $10,326

Taxes on $10,326 (30%)

$3,098

Your old tax bill

$45,000

Your new tax bill

$3,098

Estimated tax savings

$41,902

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: No

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 AREA WITH REDUCED FLOOD RISK DUE TO LEVEE

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -