BNBCalc Short Term Rental Investment Analysis 1855 Brightside Dr 2-B, Baton Rouge, LA 70820

3 bed • 1 bath • 9 guests • $895

BNB

Calc

Annual Revenue

$28,927

Profit (Cash Flow)

$11,426

Cap Rate

1283.4%

Annual Revenue

$28,927

AirDNA projects $198/night at 40% occupancy ($28,927). Airbtics projects $178/night at 42% occupancy ($27,305). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 40% occupancy rate, $198 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,174	$29,070	$37,269	$61,750
Occupancy	33%	38%	45%	72%
Nightly Rate	$131	$206	$220	$229

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Minutes from Tiger Stadium! South Campus Hideaway	$40,241	$249	41%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Entire Condo (5 mins to LSU, 1 hr to New Orleans)	$17,341	$103	46%	3	2	1	$0	✅	❌	❌	N / Y	⭐️ 4.5 (15)
3 Bedroom Gated Condo 2 Miles From LSU	$54,667	$126	98%	3	2	2	$95	✅	❌	❌	Y / Y	⭐️ 4.8 (71)
Nice and Cozy Townhouse near LSU	$21,533	$84	70%	3	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Townhouse in Baton Rouge, La 5610	$36,072	$224	44%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
townhouse in Baton Rouge, La 5612	$28,246	$227	34%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
SPECTACULAR 3-STORY CONDOMINIUM	$22,271	$147	36%	3	3	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (14)
Townhouse in Baton rouge, La 1016 CB	$8,456	$210	11%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 3.6 (3)
Townhouse in Baton Rouge, La 30C	$9,045	$206	12%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Townhouse in Baton Rouge 1004BC	$25,000	$207	33%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

135.13% 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)	$11,426	$22,852	$34,279	$45,705	$57,131	$114,263	$342,791
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8	$18	$28	$38	$49	$116	$716
Down Payment	$179	$179	$179	$179	$179	$179	$179
Property Appreciation	$26	$54	$82	$112	$142	$307	$1,277
Total Return	$11,641	$23,104	$34,569	$46,035	$57,503	$114,867	$344,964

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

135.13%

Cap Rate

1,283.43%

Return on Investment

135.55%

1855 Brightside Dr 2-B Baton Rouge, LA, 70820

3 bed • 1 bath • 9 guests

Purchase Price

Est. $4/mo

This property is for sale!

Contact Agent

11809

Airbnb Investor Score

$11,426

Annual Profit

1283.4%

Cap Rate

135.1%

Cash on Cash

$28,927

Annual Revenue

BNBCalc predicts this property will get $178 per night with 42% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 51% of comparables

10 Airbnb Comparables

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

$26,287

Avg annual revenue

42%

Avg occupancy rate

$178

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

$5k

$25k

$40k

$55k

$11,426

Profit

Revenue

$28,927

Operating Expenses

$17,441

Operating Income

$11,487

Mortgage & Taxes

$60

Profit (Cash Flow)

$11,426

$8,456

Cash Investment

Down Payment

$179

Renos & Furnishing

$8,250

Closing Costs

$27

Total

$8,456

DSCR Ratio

Strong

190.26

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

135.13%

Cap Rate

1,283.43%

Return on Investment

135.55%

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

$42

Deductible property tax

Your total deduction

-$10,199

Your adjusted annual income

$150,000 - -$10,199 = $160,199

Taxes on $160,199 (30%)

$48,060

Your old tax bill

$45,000

Your new tax bill

$48,060

Estimated tax savings

-$3,060

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: -