BNBCalc Short Term Rental Investment Analysis 1307 Red Allen Wy, New Orleans, LA, 70114

6 bed • 6 bath • 12 guests • $350,000

BNB

Calc

Annual Revenue

$78,235

Profit (Cash Flow)

$50,920

Cap Rate

15.5%

Annual Revenue

$78,235

AirDNA projects $941/night at 56% occupancy ($192,468). Airbtics projects $485/night at 61% occupancy ($108,057). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 51% occupancy rate, $420 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$59,457	$105,255	$151,152	$232,896
Occupancy	53%	61%	69%	78%
Nightly Rate	$302	$465	$587	$803

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Deluxe Modern Home \| Heated Pool & Game Room	$116,705	$465	68%	5	2.5	2	$244	✅	❌	❌	Y / Y	⭐️ 5 (50)
NEW Historic Home - Walk to the French Quarter	$84,533	$468	49%	5	3	4	$200	❌	❌	❌	Y / Y	⭐️ 5 (75)
Elegant Stylish Home \| Hot Tub & Pergola	$128,580	$453	77%	5	3	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (75)
Beautifully updated New Orleans home * sleeps 10 *	$94,898	$504	51%	5	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (18)
Luxury Home \| Unbeatable Location \| Pool + Hot Tub	$123,568	$499	67%	7	4	2	$400	✅	✅	❌	Y / Y	⭐️ 5 (136)
Best Location 7BR Next to FR Quarter! By YouRent	$123,029	$506	66%	7	4	2	$400	✅	✅	❌	Y / Y	⭐️ 4.5 (26)
Hidden Oasis With Private Pool - Near FQ	$135,657	$465	78%	5	5	1	$145	✅	❌	❌	Y / Y	⭐️ 5 (176)
Legendary Prudhomme Chateau near FR QT by YouRent	$87,551	$378	61%	5	3	2	$350	✅	✅	❌	Y / Y	⭐️ 4.5 (106)
Marigny Saint Ferdinand Great for Large Groups	$109,504	$415	69%	6	4	3	$470	❌	❌	❌	Y / Y	⭐️ 5 (109)
Beautiful St. Claude Double in the Bywater NOLA!	$51,587	$238	57%	5	3	2	$215	❌	❌	❌	Y / Y	⭐️ 5 (75)
The Royal Elysian - Entire Marigny Guesthouse	$134,982	$694	53%	5	2	3	$180	❌	❌	❌	Y / N	⭐️ 5 (198)
Chartres Landing \| 10 Guests \| Private Pool	$121,357	$455	72%	5	4.5	3	$240	✅	❌	✅	Y / Y	⭐️ 5 (165)
Funky Historic Home in Heart of the Action	$52,058	$269	50%	5	4	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (77)
5B/5.1B Penthouse with Large Private Balcony	$223,232	$692	88%	5	5.5	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (10)
The Moon - Quonset Hut Vacation Rental Heated Pool	$255,628	$818	83%	6	6.5	3	$350	✅	❌	❌	Y / Y	⭐️ 5 (178)
Retreat near Frenchmen \| Heated Private Pool	$54,998	$405	36%	5	3	4	$201	✅	❌	❌	Y / Y	⭐️ 4.5 (119)
Sunny, Midcentury Luxury Home, near French Quarter	$123,899	$489	69%	5	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (97)
Eclectic Double Shotgun\|Spacious Private Backyard	$39,335	$308	32%	5	2	1	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Opulent CBD Condo \| Near French Quarter	$242,388	$954	69%	5	3	2	$240	❌	❌	❌	Y / Y	⭐️ 5 (13)
Eclectically Appointed Home w Salt Water Pool/Spa	$87,472	$402	58%	5	3	1	$350	✅	✅	✅	Y / Y	⭐️ 5 (44)
Roami at The Lola \| Group Friendly \| 5 Bed Combo	$88,316	$323	56%	5	4	1	$550	❌	❌	✅	Y / Y	⭐️ 5 (42)
Lovely Luxe Home with Back Patio \| Near Frenchmen	$156,612	$802	53%	5	3.5	1	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (58)
Roami at The Lola \| Group Friendly \| 7 Bed Combo	$115,411	$567	49%	7	4	1	$550	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Luxury Home near Frenchmen \| Heated Private Pool	$56,235	$409	37%	5	3	4	$201	✅	❌	❌	Y / Y	⭐️ 4.5 (85)
5 BR for 10! Prime Spot Near FR QT by YouRent!	$70,701	$240	79%	5	3	30	$300	✅	✅	❌	Y / Y	⭐️ 4.5 (103)
Elegant NOLA Chateau: Prime Spot - By YouRent	$83,942	$286	78%	5	3	30	$350	✅	✅	❌	Y / Y	⭐️ 5 (10)
Luxury Historic Home \| Near FQ	$166,097	$581	78%	5	4	1	$214	❌	❌	❌	Y / Y	⭐️ 5 (155)
Beautiful Renovated Home with Private Heated Pool	$120,233	$605	54%	5	3	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (74)
Spacious Historical Home Walking Distance to FQ	$200,433	$895	60%	5	3	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (107)
St Roch Bywater Beauty Sleeps 10+	$55,844	$268	55%	5	4	2	$315	❌	❌	✅	Y / Y	⭐️ 5 (95)
Casa Capone, Salt Pool & Spa, Marigny/French Qrtr	$152,694	$618	66%	5	4	3	$310	✅	✅	❌	Y / Y	⭐️ 5 (35)
Forever Frenchmen	$40,245	$281	38%	5	4	2	$194	❌	❌	❌	Y / Y	⭐️ 4.6 (195)
FQ/Marigny Creole Cottage Beauty, Prime Location!	$80,387	$569	38%	5	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (217)
Backyard Bliss: 5BR Walking Distance to Frenchmen	$57,514	$268	56%	5	3	3	$235	❌	❌	❌	Y / Y	⭐️ 5 (84)
Opulent Historic Mansion w Heated Pool 6br\|5.5ba	$185,898	$623	81%	5	5.5	2	$300	✅	✅	❌	Y / Y	⭐️ 5 (120)
Eclectic Art House w Pool, Steps from FQ 5br\|4ba	$124,194	$496	68%	5	4	2	$250	✅	✅	❌	Y / Y	⭐️ 4.8 (54)
Beautiful Renovated Historic home in the Marigny!!	$207,616	$922	61%	5	4	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (34)
1 Mile to Super Bowl - Steps to French Quarter	$67,274	$266	68%	5	5.5	3	$268	❌	❌	✅	Y / Y	⭐️ 5 (104)
1 Mile to Super Bowl - Steps to French Quarter	$65,830	$249	69%	5	3.5	1	$268	❌	❌	✅	Y / Y	⭐️ 5 (106)
Kerlerec Victorian Cottage - Steps to French Qtr.	$59,256	$259	59%	5	3	1	$208	❌	❌	✅	Y / Y	⭐️ 5 (206)

Return Metrics

53.04% 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)	$50,919	$101,839	$152,759	$203,678	$254,598	$509,196	$1,527,590
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$411,419	$473,154	$535,213	$597,606	$660,344	$979,567	$2,377,132

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

53.04%

Cap Rate

15.53%

Return on Investment

67.56%

1307 Red Allen Wy New Orleans, Louisiana, 70114

6 bed • 6 bath • 12 guests

Purchase Price

Est. $1,679/mo

Inquire about this property

Contact Agent

New Orleans

Guide

Zoning

Market

Guide

Laws

Market Data

240

Airbnb Investor Score

$30,774

Annual Profit

15.5%

Cap Rate

53.0%

Cash on Cash

$78,235

Annual Revenue

BNBCalc predicts this property will get $485 per night with 61% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 78% of comparables

Avg Daily Rate

Top 58% of comparables

Seasonality

40 Airbnb Comparables

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

$113,642

Avg annual revenue

61%

Avg occupancy rate

$485

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

$40k

$110k

$180k

$255k

$50,920

Profit

Revenue

$78,235

Operating Expenses

$23,851

Operating Income

$54,385

Mortgage & Taxes

$3,465

Profit (Cash Flow)

$50,920

$96,000

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$15,500

Closing Costs

$10,500

Total

$96,000

DSCR Ratio

Strong

2.30

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

53.04%

Cap Rate

15.53%

Return on Investment

67.56%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$6,038

Your adjusted annual income

$150,000 - $6,038 = $143,962

Taxes on $143,962 (30%)

$43,189

Your old tax bill

$45,000

Your new tax bill

$43,189

Estimated tax savings

$1,811

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:

3,999 sqft

Year built:

2024

Size:

2,462 sqft

Type:

MULTI_FAMILY

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MULTI_FAMILY

Stories: 2

Lot size: 3,999 sqft

Building area: 2,462 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: Driveway

Amenities: -

Price per square foot: $149

Lot Info

Zoning: -

Land Use: -

Parcel Number: 142

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: McDonogh 35 College Preparatory School with 6/10 star rating