BNBCalc Short Term Rental Investment Analysis 1931 N Rampart St, New Orleans, LA 70116, USA

4 bed • 3 bath • 10 guests • $790,000

BNB

Calc

Annual Revenue

$152,617

Profit (Cash Flow)

$60,317

Cap Rate

14.5%

Annual Revenue

$152,617

AirDNA projects $685/night at 61% occupancy ($152,617).

BNB Calc projects a 61% occupancy rate, $685 rate per night.

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

Return Metrics

31.34% 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)	$60,317	$120,634	$180,951	$241,268	$301,585	$603,170	$1,809,511
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$632,000	$632,000	$632,000	$632,000	$632,000	$632,000	$632,000
Down Payment	$158,000	$158,000	$158,000	$158,000	$158,000	$158,000	$158,000
Property Appreciation	$23,700	$48,111	$73,254	$99,151	$125,826	$271,693	$1,127,537
Total Return	$874,017	$958,745	$1,044,205	$1,130,420	$1,217,411	$1,664,864	$3,727,049

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

31.34%

Cap Rate

14.49%

Return on Investment

47.68%

1931 N Rampart St New Orleans, Louisiana, 70116-1936

4 bed • 3 bath • 10 guests

Purchase Price

Est. $3,789/mo

Inquire about this property

Contact Agent

New Orleans

Guide

Zoning

Market

Guide

Laws

Market Data

$152,617

Annual Revenue

Projected nightly rate is $685/night at 61% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$60,317

Profit

Revenue

$152,617

Operating Expenses

$38,140

Operating Income

$114,477

Mortgage & Taxes

$54,160

Profit (Cash Flow)

$60,317

$192,450

Cash Investment

Down Payment

$158,000

Renos & Furnishing

$10,750

Closing Costs

$23,700

Total

$192,450

DSCR Ratio

Strong

2.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

31.34%

Cap Rate

14.49%

Return on Investment

47.68%

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

$37,494

Deductible property tax

$8,690

Your total deduction

$19,430

Your adjusted annual income

$150,000 - $19,430 = $130,570

Taxes on $130,570 (30%)

$39,171

Your old tax bill

$45,000

Your new tax bill

$39,171

Estimated tax savings

$5,829

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