BNBCalc Short Term Rental Investment Analysis 3521 Pakenham Dr, Chalmette, LA 70043

2 bed • 1 bath • 6 guests • $1,150

BNB

Calc

Annual Revenue

$29,888

Profit (Cash Flow)

$12,245

Cap Rate

1071.5%

Annual Revenue

$29,888

Revenue data could not be found for this address

BNB Calc projects a 49% occupancy rate, $167 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Loving home located only 12 minutes from downtown	$54,116	$450	30%	2	1	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (2)
Oak Cottage 15 min. to French Quarter 2 bed/1bath	$29,329	$89	84%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (97)
Fabulous Two Bedroom in New Orleans-	$19,925	$112	46%	2	1	2	$75	❌	❌	❌	N / Y	⭐️ 4.9 (250)
RARE FIND! Adorable 2br in Chalmette 15m from NOLA	$23,991	$85	74%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (76)
Private 2 BD Guest House in Quiet Neighborhood	$20,289	$116	40%	2	1	2	$132	❌	❌	❌	N / N	⭐️ 5 (41)
Maison Bleue	$44,202	$172	69%	2	2	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (13)
Guest Favorite in Algiers Area Clean & Comfy	$20,242	$51	94%	2	3	1	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (153)
Old Arabi Minutes from the French Quarter 704	$32,950	$97	86%	2	1	2	$110	❌	❌	✅	Y / Y	⭐️ 4.7 (200)
Chalmette home minutes from New Orleans	$22,934	$75	83%	2	1	14	$100	❌	❌	❌	Y / Y	⭐️ 5 (8)
RARE FIND! 2BR minutes from NOLA	$25,937	$99	69%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (30)
Lovely 2 bedroom with outdoor space	$20,118	$112	38%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 0 (0)
2BR Oasis Beyond The French Quarter	$81,865	$236	94%	2	2	2	$80	✅	✅	❌	Y / Y	⭐️ 4.9 (215)
Waterfront 2 bedroom home with kitchen and bath	$49,393	$174	76%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
Entire Apartment In Historic Old Arabi Home	$37,398	$131	78%	2	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (303)
Pool Nice 2 room home with 5 beds perfect value !	$24,057	$106	58%	2	1	30	$145	✅	❌	❌	Y / Y	⭐️ 4.5 (36)
The Cozy Cypress Condo	$30,504	$123	62%	2	3	1	$170	❌	❌	✅	Y / Y	⭐️ 4.7 (78)
Cozy home in Chalmette	$26,352	$96	75%	2	2	14	$100	❌	❌	❌	Y / Y	⭐️ 5 (12)
Great Historic Area 10 minute to French Quarter!	$24,664	$75	87%	2	1	2	$110	❌	❌	✅	Y / Y	⭐️ 4.6 (128)
Cheerful and fresh single home/oak tree surround.	$26,442	$73	97%	2	1	2	$35	❌	❌	❌	Y / Y	⭐️ 4.9 (80)
New Orlean’s Style Gated Cottage	$37,987	$225	45%	2	2	3	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Modern Home near Downtown NOLA	$26,991	$119	60%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
Arcade + Pool Table + Hidden Modern Duplex	$55,047	$160	94%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (18)
Cottage home 20 mins from NOLA French Quarter	$18,394	$67	75%	2	1	30	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Beautiful 2 bedroom, minutes from French Quarter.	$32,286	$175	49%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (72)
Community Inn	$22,920	$155	33%	2	1	2	$100	❌	❌	❌	Y / N	⭐️ 5 (1)
The Pad: King Memfoam, 2BR; <15 to FQ! Discounts!	$77,329	$278	76%	2	1	99	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (81)
Little Place in the Sky	$17,855	$113	41%	2	1	1	$49	❌	❌	❌	N / Y	⭐️ 4.5 (74)
Perfect value ! Pool / 5 beds	$12,627	$115	30%	2	1	30	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Madison Square Garden	$96,659	$398	66%	2	2	3	$25	❌	❌	❌	Y / Y	⭐️ 5 (3)
Minutes from the French Quarter 702	$20,862	$75	76%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (13)

Return Metrics

187.96% 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)	$12,244	$24,489	$36,734	$48,979	$61,224	$122,449	$367,347
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$920	$920	$920	$920	$920	$920	$920
Down Payment	$230	$230	$230	$230	$230	$230	$230
Property Appreciation	$34	$70	$106	$144	$183	$395	$1,641
Total Return	$13,429	$25,709	$37,991	$50,273	$62,557	$123,994	$370,138

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

187.96%

Cap Rate

1,071.52%

Return on Investment

188.66%

3521 Pakenham Dr Chalmette, LA, 70043

2 bed • 1 bath • 6 guests

Purchase Price

Est. $6/mo

This property is for sale!

Contact Agent

10055

Airbnb Investor Score

$12,244

Annual Profit

1071.5%

Cap Rate

188.0%

Cash on Cash

$29,888

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 26% of comparables

40 Airbnb Comparables

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

$29,378

Avg annual revenue

55%

Avg occupancy rate

$154

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

$35k

$65k

$100k

$12,245

Profit

Revenue

$29,888

Operating Expenses

$17,565

Operating Income

$12,322

Mortgage & Taxes

$78

Profit (Cash Flow)

$12,245

$6,515

Cash Investment

Down Payment

$230

Renos & Furnishing

$6,250

Closing Costs

$35

Total

$6,515

DSCR Ratio

Strong

158.85

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

187.96%

Cap Rate

1,071.52%

Return on Investment

188.66%

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

$55

Deductible property tax

$11

Your total deduction

-$11,268

Your adjusted annual income

$150,000 - -$11,268 = $161,268

Taxes on $161,268 (30%)

$48,381

Your old tax bill

$45,000

Your new tax bill

$48,381

Estimated tax savings

-$3,381

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: Yes, Zone 0.2

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -