BNBCalc Short Term Rental Investment Analysis 141 Cesare Dr, Thibodaux, LA 70301

3 bed • 2 bath • 9 guests • $250,000

BNB

Calc

Annual Revenue

$38,175

Profit (Cash Flow)

$2,668

Cap Rate

7.8%

Annual Revenue

$38,175

AirDNA projects $188/night at 54% occupancy ($37,079). Airbtics projects $156/night at 67% occupancy ($38,175). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 67% occupancy rate, $156 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,116	$46,335	$59,289	$72,357
Occupancy	57%	73%	80%	82%
Nightly Rate	$115	$167	$196	$230

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy three bedroom family home!	$36,895	$119	80%	3	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (33)
Rosa’s on the Bayou	$23,411	$124	49%	3	1	4	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Cozy Getaway \| Splendid Historic Thibodaux Gem	$37,163	$246	37%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
3BED "Blue House"	$26,346	$82	81%	3	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (104)
Southern Belle	$50,616	$184	73%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (27)
Come on Down to Houma!	$27,883	$90	80%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.7 (108)
Bon Temp's Cajun Cottage	$19,106	$58	90%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (57)
Cedar Cottage Escape on the Bayou	$32,584	$112	71%	3	2	1	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (69)
Modern, quaint home in the heart of downtown Houma	$40,059	$135	76%	3	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (58)
2 for 1 Charming House & Private Apt	$57,312	$206	73%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (15)
Bayou Boeuf House	$32,617	$190	44%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (42)
Spacious family friendly 3 bedroom 2 bath home	$41,402	$202	56%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 3.8 (9)
House on the Park	$54,417	$252	59%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (31)
Cozy family friendly 3 br/2ba	$44,089	$180	60%	3	2	2	$135	❌	❌	❌	Y / N	⭐️ 5 (2)
Beck’s Place	$53,279	$167	84%	3	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (8)

Return Metrics

4.04% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,668	$5,336	$8,004	$10,673	$13,341	$26,683	$80,049
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$260,168	$270,561	$281,186	$292,050	$303,160	$362,662	$686,864

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.04%

Cap Rate

7.81%

Return on Investment

19.12%

141 Cesare Dr Thibodaux, LA, 70301

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,199/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$2,668

Annual Profit

7.8%

Cap Rate

4.0%

Cash on Cash

$38,175

Annual Revenue

BNBCalc predicts this property will get $156 per night with 67% occupancy, putting it in the top 42% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

15 Airbnb Comparables

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

$38,478

Avg annual revenue

67%

Avg occupancy rate

$156

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

$20k

$30k

$45k

$60k

$2,668

Profit

Revenue

$38,175

Operating Expenses

$18,643

Operating Income

$19,533

Mortgage & Taxes

$16,864

Profit (Cash Flow)

$2,668

$66,000

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$8,500

Closing Costs

$7,500

Total

$66,000

DSCR Ratio

Acceptable

1.16

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.04%

Cap Rate

7.81%

Return on Investment

19.12%

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

$11,865

Deductible property tax

$2,475

Your total deduction

$23,272

Your adjusted annual income

$150,000 - $23,272 = $126,728

Taxes on $126,728 (30%)

$38,018

Your old tax bill

$45,000

Your new tax bill

$38,018

Estimated tax savings

$6,982

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -