BNBCalc Short Term Rental Investment Analysis 4183 Tchoupitoulas St, New Orleans, LA 70115, USA

4 bed • 2 bath • 12 guests • $488,000

BNB

Calc

Annual Revenue

$98,700

Profit (Cash Flow)

$39,870

Cap Rate

14.9%

Annual Revenue

$98,700

AirDNA projects $443/night at 61% occupancy ($98,699).

BNB Calc projects a 61% occupancy rate, $443 rate per night.

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

Return Metrics

32.48% 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)	$39,869	$79,739	$119,609	$159,479	$199,349	$398,699	$1,196,098
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$390,400	$390,400	$390,400	$390,400	$390,400	$390,400	$390,400
Down Payment	$97,600	$97,600	$97,600	$97,600	$97,600	$97,600	$97,600
Property Appreciation	$14,640	$29,719	$45,250	$61,248	$77,725	$167,831	$696,504
Total Return	$542,509	$597,459	$652,860	$708,728	$765,075	$1,054,530	$2,380,602

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.48%

Cap Rate

14.91%

Return on Investment

48.31%

4183 Tchoupitoulas St New Orleans, Louisiana, 70115-1434

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,341/mo

Inquire about this property

Contact Agent

New Orleans

Guide

Zoning

Market

Guide

Laws

Market Data

$98,700

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$39,870

Profit

Revenue

$98,700

Operating Expenses

$25,911

Operating Income

$72,789

Mortgage & Taxes

$32,919

Profit (Cash Flow)

$39,870

$122,740

Cash Investment

Down Payment

$97,600

Renos & Furnishing

$10,500

Closing Costs

$14,640

Total

$122,740

DSCR Ratio

Strong

2.21

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.48%

Cap Rate

14.91%

Return on Investment

48.31%

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

$23,161

Deductible property tax

$4,831

Your total deduction

$9,924

Your adjusted annual income

$150,000 - $9,924 = $140,076

Taxes on $140,076 (30%)

$42,023

Your old tax bill

$45,000

Your new tax bill

$42,023

Estimated tax savings

$2,977

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