BNBCalc Short Term Rental Investment Analysis 3140 Chestnut St, Shreveport, LA 71109

3 bed • 1 bath • 9 guests • $41,900

BNB

Calc

Annual Revenue

$30,717

Profit (Cash Flow)

$12,629

Cap Rate

31.1%

Annual Revenue

$30,717

AirDNA projects $159/night at 50% occupancy ($29,036). Airbtics projects $145/night at 58% occupancy ($30,717). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 58% occupancy rate, $145 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,140	$29,814	$39,815	$58,176
Occupancy	50%	58%	65%	72%
Nightly Rate	$115	$132	$156	$205

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious 3 Bedroom House	$27,572	$103	64%	3	3	3	$180	❌	❌	❌	Y / Y	⭐️ 4.7 (30)
Charming Intercity Peach	$21,311	$115	46%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Kim's Golden Getaway	$76,900	$400	50%	3	2	1	$185	✅	❌	✅	Y / Y	⭐️ 5 (25)
Historic S. Highlands Charming Cottage by Park!	$41,268	$125	79%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (133)
Home away from home, a step away from everything!	$25,944	$118	50%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (127)
Fabulously Furnished Forest - Home Away From Home	$30,539	$135	57%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (35)
Kim's Amazing Getaway Home away from Home.	$57,156	$274	55%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (72)
Secure & Spacious Haven w/King Bed	$40,400	$143	65%	3	2	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (113)
Pet-Friendly Shreveport Home ~ 1 Mile to Downtown!	$28,613	$134	46%	3	2	2	$207	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
3-2 with 5 beds Old fashioned home with coffee bar	$22,949	$105	56%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (207)
Highland Sunshine! 3/2! Clean and Comfy!	$58,207	$226	69%	3	2	5	$130	❌	❌	❌	Y / Y	⭐️ 5 (59)
Modern Luxury Living on Fairview	$28,775	$122	58%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (30)
Brick Charm with shuffleboard!	$23,890	$101	58%	3	2	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (91)
The KickBack	$17,930	$78	53%	3	1	1	$100	✅	❌	❌	N / Y	⭐️ 4.8 (99)
Renovated, Spacious, Historic.	$36,142	$125	70%	3	2	3	$180	❌	❌	✅	Y / Y	⭐️ 4.7 (21)
Louisiana Lagniappe	$19,024	$84	53%	3	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.7 (59)
The Blue House on Cross Lake	$44,773	$154	79%	3	1	2	$35	❌	❌	✅	Y / Y	⭐️ 5 (150)
Great Energy + Mid-Century Vibes	$49,784	$219	59%	3	2	1	$155	❌	❌	❌	Y / N	⭐️ 4.9 (19)
Bright 3 Bedroom House - Central to Everything	$25,460	$130	50%	3	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.7 (47)
Believe the Highland Hype!	$17,644	$91	47%	3	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.3 (54)
The Albany	$32,460	$185	44%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Lavish \| Stylish \| Gorgeous Home	$36,077	$120	76%	3	2	3	$130	❌	❌	✅	Y / Y	⭐️ 4.6 (19)
Spacious Home Away from Home 3 bedroom house	$25,037	$163	39%	3	2	2	$220	❌	❌	❌	Y / Y	⭐️ 3.6 (4)
The F.L.O.W.U.R.- Shreveport Historic Highlands	$20,107	$134	41%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
3-bedroom home with pull out sofa	$23,514	$125	47%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.6 (12)
South highland One level 3 bed 2 bath large home.	$24,679	$89	72%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (66)
D Spot in Bossier City	$30,350	$146	54%	3	1	2	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (74)
Neaux Bad Days	$27,367	$105	65%	3	1	1	$149	❌	❌	✅	Y / Y	⭐️ 4.9 (88)
The Hidden Gem!	$38,927	$170	58%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (9)
Haunted Shreveport Home ~ 3 Mi to Downtown Fun!	$52,944	$204	65%	3	3	2	$155	✅	❌	❌	Y / Y	⭐️ 4.5 (80)
The Cottage at 627 (no cleaning fee)	$30,363	$136	61%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (368)
South Highland Beauty w/Hot Tub	$49,549	$185	67%	3	2	1	$100	❌	✅	✅	Y / Y	⭐️ 5 (2)
3br in Historic Fairfield/Highland	$31,629	$149	58%	3	3	2	$30	❌	❌	❌	Y / Y	⭐️ 4.8 (0)
New Listing Special - Your 'Home Away from Home'	$27,082	$115	58%	3	1	2	$90	❌	❌	✅	Y / Y	⭐️ 4.7 (111)
Cozy Stay - Corporate Travel Professionals 3bedrm	$22,600	$95	65%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (3)
BohoChic in Broadmoor: Crazy clean & Convenient!	$24,396	$131	49%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (213)
Contemporary 3br/2ba with Full Nursery	$31,974	$122	70%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (2)
Modern Louisianian House	$54,586	$190	77%	3	3	1	$20	❌	❌	✅	Y / Y	⭐️ 5 (1)
Safe, Broadmoor Haven \| Spacious w/ King Bed	$31,360	$136	63%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (6)
"Enjoy Comfort in Every Stay" Cajun Comfort Corner	$25,824	$144	49%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (4)

Return Metrics

70.6% 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)	$12,628	$25,257	$37,886	$50,515	$63,144	$126,289	$378,869
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$33,520	$33,520	$33,520	$33,520	$33,520	$33,520	$33,520
Down Payment	$8,380	$8,380	$8,380	$8,380	$8,380	$8,380	$8,380
Property Appreciation	$1,257	$2,551	$3,885	$5,258	$6,673	$14,410	$59,802
Total Return	$55,785	$69,709	$83,672	$97,674	$111,718	$182,600	$480,572

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

70.6%

Cap Rate

31.13%

Return on Investment

79.93%

3140 Chestnut St Shreveport, LA, 71109

3 bed • 1 bath • 9 guests

Purchase Price

Est. $201/mo

This property is for sale!

Contact Agent

427

Airbnb Investor Score

$10,217

Annual Profit

31.1%

Cap Rate

70.6%

Cash on Cash

$30,717

Annual Revenue

BNBCalc predicts this property will get $145 per night with 58% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$33,377

Avg annual revenue

58%

Avg occupancy rate

$145

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

$15k

$35k

$55k

$80k

$12,629

Profit

Revenue

$30,717

Operating Expenses

$17,673

Operating Income

$13,044

Mortgage & Taxes

$415

Profit (Cash Flow)

$12,629

$17,887

Cash Investment

Down Payment

$8,380

Renos & Furnishing

$8,250

Closing Costs

$1,257

Total

$17,887

DSCR Ratio

Strong

4.61

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

70.6%

Cap Rate

31.13%

Return on Investment

79.93%

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

$1,989

Deductible property tax

$415

Your total deduction

-$4,928

Your adjusted annual income

$150,000 - -$4,928 = $154,928

Taxes on $154,928 (30%)

$46,478

Your old tax bill

$45,000

Your new tax bill

$46,478

Estimated tax savings

-$1,478

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: -