BNBCalc Short Term Rental Investment Analysis 4615 Saint Roch Avenue, New Orleans, LA

4 bed • 2 bath • 1 guests • $375,000

BNB

Calc

Annual Revenue

$41,930

Profit (Cash Flow)

-$2,497

Cap Rate

6.1%

Annual Revenue

$41,930

AirDNA projects $287/night at 40% occupancy ($41,930).

BNB Calc projects a 40% occupancy rate, $287 rate per night.

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

Return Metrics

-2.58% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,497	-$4,994	-$7,491	-$9,988	-$12,486	-$24,972	-$74,916
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Down Payment	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000
Property Appreciation	$11,250	$22,837	$34,772	$47,065	$59,727	$128,968	$535,223
Total Return	$383,752	$392,843	$402,280	$412,076	$422,241	$478,996	$835,307

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.58%

Cap Rate

6.07%

Return on Investment

12.85%

4615 St Roch Ave New Orleans, Louisiana, 70122

4 bed • 2 bath • 1 guests

Purchase Price

Est. $1,799/mo

Inquire about this property

Contact Agent

New Orleans

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

-$2,497

Annual Profit

6.1%

Cap Rate

-2.6%

Cash on Cash

$41,930

Annual Revenue

Projected nightly rate is $287/night at 40% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

-$2,497

Profit

Revenue

$41,930

Operating Expenses

$19,131

Operating Income

$22,799

Mortgage & Taxes

$25,296

Profit (Cash Flow)

-$2,497

$96,750

Cash Investment

Down Payment

$75,000

Renos & Furnishing

$10,500

Closing Costs

$11,250

Total

$96,750

DSCR Ratio

Weak

0.90

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.58%

Cap Rate

6.07%

Return on Investment

12.85%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$41,097

Your adjusted annual income

$150,000 - $41,097 = $108,903

Taxes on $108,903 (30%)

$32,671

Your old tax bill

$45,000

Your new tax bill

$32,671

Estimated tax savings

$12,329

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