BNBCalc Short Term Rental Investment Analysis 418 Burgundy St, New Orleans, LA, 70112

2 bed • 2 bath • 6 guests • $369,000

BNB

Calc

Annual Revenue

$49,144

Profit (Cash Flow)

$4,183

Cap Rate

7.9%

Annual Revenue

$49,144

AirDNA projects $303/night at 50% occupancy ($55,334). Airbtics projects $207/night at 65% occupancy ($49,143). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, $207 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,227	$48,828	$70,535	$83,161
Occupancy	58%	66%	77%	84%
Nightly Rate	$158	$198	$245	$264

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
100ft from Bourbon St. with View!	$54,285	$209	69%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (290)
2BR Condo Blocks to Bourbon St.	$40,628	$155	69%	2	2	1	$148	❌	❌	❌	Y / Y	⭐️ 5 (60)
2 BR in the Heart of NOLA & Blocks to Bourbon St	$34,934	$153	60%	2	2	1	$148	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Cozy Condo on Canal St. & Bourbon	$53,179	$198	72%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (358)
2BR City View Condo on Canal St & Blocks to FQ	$38,007	$151	65%	2	1.5	1	$148	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
2BR Condo in the Heart of NOLA	$39,769	$150	70%	2	2	1	$148	❌	❌	❌	Y / Y	⭐️ 5 (85)
4 Blocks from the Superdome…2br/2ba Condo	$74,524	$219	92%	2	2	30	$97	❌	❌	❌	Y / Y	⭐️ 5 (66)
French Quarter Hideaway with a Fresh, Contemporary Look	$56,909	$261	59%	2	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (118)
Heart of the French Quarters 2bdrm 2bth	$50,661	$210	65%	2	2	2	$97	✅	❌	❌	Y / Y	⭐️ 5 (37)
Sonder The Schaeffer \| Two-Bedroom Apartment	$89,949	$256	96%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (182)
High Above History II	$85,450	$482	48%	2	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (137)
2BR City View Condo Blocks to FQ	$34,829	$156	61%	2	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (71)
Spacious Condo on Canal & Bourbon	$38,606	$172	60%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (315)
In the ❤️ of French Quarter 9 steps from Bourbon	$74,558	$217	90%	2	1.5	1	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (412)
2BR City View Condo on Canal St	$48,621	$159	81%	2	1.5	1	$148	❌	❌	❌	Y / Y	⭐️ 4.5 (61)
Spacious Condo a Short Ride Away from Superdome	$47,154	$165	74%	2	2	1	$163	❌	❌	❌	Y / Y	⭐️ 4.5 (53)
Luxury 2BR Condo Steps Away from French Quarter	$77,725	$300	70%	2	2	1	$143	❌	❌	❌	Y / Y	⭐️ 5 (39)
Sonder The Schaeffer \| Superior 2BR Apartment	$71,151	$216	90%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (72)
2 King BR Downtown New Orleans P31	$38,518	$258	40%	2	2	2	$129	✅	❌	❌	Y / Y	⭐️ 4.5 (16)
Chic Luxury Bourbon St w/ Balcony King & Queen Bed	$82,674	$329	68%	2	2	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (158)
Sonder at The Vitascope \| Superior 2BR Apartment	$60,078	$335	49%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (839)
Modern 2BR Condo with Rooftop Pool - City Retreat!	$32,716	$110	78%	2	2.5	1	$124	✅	❌	❌	Y / Y	⭐️ 4 (18)
Very comfortable 2 bdrm Condo in French Quarter	$40,440	$178	60%	2	2	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (94)
2BR Exposed Brick Huge Luxury Apartment P30	$32,779	$238	36%	2	2	2	$129	✅	❌	❌	Y / Y	⭐️ 4.5 (9)
2BR Condo with Rooftop Pool Oasis	$34,655	$107	84%	2	2.5	1	$112	✅	❌	❌	Y / Y	⭐️ 4.5 (24)
2BR Condo with Rooftop Serenity	$38,446	$129	80%	2	2.5	1	$112	✅	❌	❌	Y / Y	⭐️ 4.5 (22)
Stylish 2BR Condo with Pool Access	$41,836	$133	84%	2	2	1	$112	✅	❌	❌	Y / Y	⭐️ 4.5 (28)
Modern 2BR Condo with Skyline Pool	$38,477	$131	78%	2	2.5	1	$112	✅	❌	❌	Y / Y	⭐️ 4.5 (29)
2 Bedroom Villa with Air-Conditioning	$59,424	$246	66%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (3)
#1402- 2 BEDROOM HIGH RISE PENTHOUSE- COMFY BEDS	$41,082	$192	55%	2	2.5	2	$145	✅	❌	✅	Y / Y	⭐️ 4.5 (283)
Roami at 714 Canal \| 2 Bedroom w/ Terrace	$54,765	$195	73%	2	1	30	$145	❌	❌	❌	N / Y	⭐️ 0 (2)
Beautiful French Quarter Condo	$61,534	$249	67%	2	1	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (63)
Eclectic NOLA Apartment #3, 3 mins to FQ	$40,965	$179	62%	2	1	2	$109	❌	❌	❌	Y / Y	⭐️ 4.5 (154)
#702 sleeps 6	$29,429	$173	43%	2	3	2	$145	❌	❌	✅	Y / Y	⭐️ 4.6 (171)
#700 Large 2BR in NOLA French Qtr sleeps 8	$45,736	$199	61%	2	2.5	2	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (26)
#1400 condo sleeps 6	$69,482	$245	77%	2	3	2	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (379)
#1000 downtown high rise Sleeps 8	$42,695	$227	48%	2	2.5	2	$145	❌	❌	✅	Y / Y	⭐️ 4.5 (246)
#900 Resort Style Condo W/City Views	$34,672	$216	43%	2	2.5	2	$150	✅	❌	✅	Y / N	⭐️ 3.5 (3)
Roami at 714 Canal \| 2 Bedroom	$36,680	$166	54%	2	1	30	$145	❌	❌	❌	N / Y	⭐️ 4.5 (4)

Return Metrics

4.57% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,183	$8,366	$12,550	$16,733	$20,916	$41,833	$125,500
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$295,200	$295,200	$295,200	$295,200	$295,200	$295,200	$295,200
Down Payment	$73,800	$73,800	$73,800	$73,800	$73,800	$73,800	$73,800
Property Appreciation	$11,070	$22,472	$34,216	$46,312	$58,772	$126,905	$526,659
Total Return	$384,253	$399,838	$415,766	$432,046	$448,688	$537,738	$1,021,159

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.57%

Cap Rate

7.87%

Return on Investment

20.66%

418 Burgundy St Apt 8 New Orleans, Louisiana, 70112

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,770/mo

Inquire about this property

Contact Agent

$313,000

Zestimate

New Orleans

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$4,183

Annual Profit

7.9%

Cap Rate

4.6%

Cash on Cash

$49,144

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $303/night at 50% occupancy.Projected nightly rate is $207/night at 65% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$49,846

Avg annual revenue

65%

Avg occupancy rate

$207

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

$25k

$45k

$70k

$90k

$4,183

Profit

Revenue

$49,144

Operating Expenses

$20,069

Operating Income

$29,075

Mortgage & Taxes

$24,892

Profit (Cash Flow)

$4,183

$91,370

Cash Investment

Down Payment

$73,800

Renos & Furnishing

$6,500

Closing Costs

$11,070

Total

$91,370

DSCR Ratio

Acceptable

1.17

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.57%

Cap Rate

7.87%

Return on Investment

20.66%

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

$17,513

Deductible property tax

$3,653

Your total deduction

$33,270

Your adjusted annual income

$150,000 - $33,270 = $116,730

Taxes on $116,730 (30%)

$35,019

Your old tax bill

$45,000

Your new tax bill

$35,019

Estimated tax savings

$9,981

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:

784 sqft

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: -

Building area: 784 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: $399

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: $313,000

Schools

High School: McDonogh 35 College Preparatory School