Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 333 E Boyd Dr 19, Baton Rouge, LA 70808

2 bed • 2 bath • 6 guests • $264,900

BNB

Calc

Annual Revenue

$19,066

Profit (Cash Flow)

-$14,962

Cap Rate

1.1%

Annual Revenue

$19,066

AirDNA projects $180/night at 29% occupancy ($19,065). Airbtics projects $201/night at 49% occupancy ($35,972). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 28.999999999999996% occupancy rate, $180 rate per night.

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

Percentiles25%50%75%90%
Revenue$14,020$23,899$47,923$131,656
Occupancy36%51%59%77%
Nightly Rate$103$123$216$457

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$47,633
$302
38%
222$175❌❌❌Y / Y⭐️ 4.9 (20)
$25,033
$118
55%
222$80❌❌❌Y / Y⭐️ 5 (229)
$34,879
$109
82%
222$90❌❌❌Y / Y⭐️ 4.9 (106)
$95,511
$466
56%
222$0❌❌✅Y / Y⭐️ 4.9 (51)
$30,502
$115
66%
221$125❌❌✅Y / Y⭐️ 4.9 (28)
$46,216
$231
53%
222$80❌❌❌Y / Y⭐️ 5 (101)
$23,890
$137
39%
221$100❌❌❌Y / N⭐️ 0 (0)
$15,474
$74
55%
2214$48❌❌❌Y / Y⭐️ 4.7 (182)
$20,013
$102
52%
212$50❌❌✅Y / Y⭐️ 4.9 (20)
$41,559
$298
37%
211$75❌❌✅N / Y⭐️ 4.8 (57)
$18,679
$104
45%
211$50❌❌✅Y / Y⭐️ 4.8 (49)
$15,241
$89
45%
221$48❌❌❌Y / Y⭐️ 4.7 (128)
$45,886
$206
60%
231$143✅❌✅Y / Y⭐️ 4.8 (34)
$20,827
$122
44%
212$65❌❌✅Y / Y⭐️ 4.9 (86)
$30,326
$114
71%
222$135❌❌❌Y / Y⭐️ 4.7 (15)
$15,256
$104
36%
223$150❌❌❌Y / Y⭐️ 4.9 (12)
$22,149
$125
46%
212$100❌❌❌Y / Y⭐️ 4.8 (34)
$24,052
$105
54%
212$165❌❌✅Y / Y⭐️ 5 (31)
$21,016
$94
59%
237$80❌❌❌Y / Y⭐️ 4.9 (13)
$23,572
$133
46%
221$130✅❌✅Y / Y⭐️ 5 (5)
$15,398
$71
57%
211$57❌❌✅Y / Y⭐️ 4.5 (96)
$15,678
$112
35%
211$85❌❌❌N / Y⭐️ 4.5 (27)
$20,851
$72
77%
211$57❌❌✅Y / Y⭐️ 4.5 (175)
$30,615
$96
84%
212$99❌❌❌Y / Y⭐️ 4.8 (53)
$47,991
$212
60%
231$135✅❌✅Y / Y⭐️ 5 (1)
$29,981
$83
91%
221$90❌❌❌Y / Y⭐️ 5 (28)
$20,684
$115
46%
212$90✅❌❌Y / Y⭐️ 4.8 (69)
$87,350
$456
50%
211$100✅❌✅Y / Y⭐️ 5 (11)
$60,390
$275
60%
222$0✅❌❌Y / Y⭐️ 4.9 (21)
$17,739
$80
59%
217$80✅❌✅Y / Y⭐️ 4.9 (14)
$14,822
$76
52%
2128$120✅❌❌Y / Y⭐️ 5 (6)
$47,797
$153
84%
212$100❌❌✅Y / Y⭐️ 5 (70)

Return Metrics

-22.19% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$14,962-$29,924-$44,886-$59,848-$74,810-$149,621-$448,863
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$211,920$211,920$211,920$211,920$211,920$211,920$211,920
Down Payment$52,980$52,980$52,980$52,980$52,980$52,980$52,980
Property Appreciation$7,947$16,132$24,563$33,247$42,191$91,103$378,081
Total Return$257,884$251,108$244,576$238,298$232,281$206,382$194,117

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-22.19%

Cap Rate

1.09%

Return on Investment

-6.54%

property-location

333 E Boyd Dr 19 Baton Rouge, LA, 70808

2 bed • 2 bath • 6 guests

Est. $1,271/mo

Agent

This property is for sale!

Contact Agent

-93

Airbnb Investor Score

-$14,962

Annual Profit

1.1%

Cap Rate

-22.2%

Cash on Cash

$19,066

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $180/night at 29% occupancy ($19,065.73). Airbtics projects $201/night at 49% occupancy ($35,972).

Top 81% of comparables

Top 33% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$32,336

Avg annual revenue

49%

Avg occupancy rate

$201

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

$40k

$65k

$95k

Sign up to see the data on 40 all comparables

-$14,962

Profit

Revenue

$19,066

Operating Expenses

$16,159

Operating Income

$2,907

Mortgage & Taxes

$17,869

Profit (Cash Flow)

-$14,962

$67,427

Cash Investment

Down Payment

$52,980

Renos & Furnishing

$6,500

Closing Costs

$7,947

Total

$67,427

DSCR Ratio

Weak

0.16

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-22.19%

Cap Rate

1.09%

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

$12,572

Deductible property tax

$2,623

Your total deduction

$42,102

Your adjusted annual income

$150,000 - $42,102 = $107,898

Taxes on $107,898 (30%)

$32,369

Your old tax bill

$45,000

Your new tax bill

$32,369

Estimated tax savings

$12,631

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

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -