BNBCalc Short Term Rental Investment Analysis 526 S Flannery Rd D, Baton Rouge, LA 70815

2 bed • 1 bath • 6 guests • $80,000

BNB

Calc

Annual Revenue

$25,450

Profit (Cash Flow)

$3,065

Cap Rate

10.6%

Annual Revenue

$25,450

AirDNA projects $136/night at 41% occupancy ($20,366). Airbtics projects $134/night at 52% occupancy ($25,450). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 52% occupancy rate, $134 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,846	$24,055	$34,382	$49,039
Occupancy	40%	51%	65%	72%
Nightly Rate	$101	$120	$136	$176

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Garden Home on Private Street	$20,598	$83	63%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (30)
Spacious two-bedroom apartment #C106 w/amenities!	$43,186	$164	69%	2	2	2	$100	✅	❌	❌	Y / Y	⭐️ 4.7 (36)
2 bedroom 2 bath The Llama house	$27,784	$136	52%	2	2	1	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
Modern 2BR/2BTH located in ❤️ of Medical District	$28,525	$112	65%	2	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (65)
Convenient Stay under Shady Oaks	$31,666	$102	80%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (55)
Modern 2 Bedroom oasis nestled in Perkins Rowe.	$25,429	$138	45%	2	2	1	$100	✅	✅	✅	Y / Y	⭐️ 4.5 (41)
Cali-Style Cottage In Mid-City	$30,363	$120	65%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (13)
Clean Condo 2 Master Suites	$23,491	$97	61%	2	2	4	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (61)
Charming Capital Heights Cottage ★ Private Patio	$17,247	$122	36%	2	2	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (200)
Boho Chic Family Home	$19,413	$86	59%	2	1	2	$30	❌	❌	❌	N / N	⭐️ 4.8 (160)
Large 2 bdrm, 2 bath condo w/ WIFI	$9,955	$60	32%	2	2	30	$135	❌	❌	✅	Y / Y	⭐️ 4.7 (18)
Entire Upstairs. Living Room, 2Bedrooms, more!	$24,237	$86	77%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (46)
2 Bdrm Townhome in Baton Rouge *Sleeps 6	$33,686	$236	39%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (86)
Baton Rouge 2BR2BA Essen @I-10&I-12	$24,856	$109	59%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (16)
little home away from home	$17,528	$136	34%	2	1	2	$50	✅	❌	❌	Y / Y	⭐️ 4.9 (26)
Simple Cozy Condo	$27,322	$102	68%	2	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Quaint 2-Bedroom Home in the Heart of Baton Rouge	$49,222	$146	85%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (193)
Southern Charm Guest House	$27,663	$152	45%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (43)
Charming Home In Baton Rouge near LSU	$25,048	$134	48%	2	1	2	$65	❌	❌	✅	Y / Y	⭐️ 4.9 (82)
Cozy Guesthouse	$25,085	$100	66%	2	1	2	$66	❌	❌	❌	Y / Y	⭐️ 5 (34)
Quiet & comfortable home 20 mins to Tiger Stadium	$21,968	$115	47%	2	2	2	$98	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Touch of New Orleans	$33,223	$188	45%	2	2	1	$85	❌	❌	❌	N / N	⭐️ 4.8 (30)
New Orleans Charm - 1950s Olde Bungalow	$16,157	$118	33%	2	1	1	$83	❌	❌	❌	Y / N	⭐️ 4.8 (59)
Updated Condo in the Baton Rouge Health District	$36,697	$175	55%	2	2	28	$150	❌	❌	❌	Y / Y	⭐️ 5 (25)
Cute Cozy Safe Home	$17,393	$58	68%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (4)
Blissful Blue Bungalow in the Heart of BR	$29,476	$130	51%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Convenient and Comfortable Place	$21,248	$120	45%	2	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Chill House (2BR) - Only Minutes from LSU	$22,662	$86	72%	2	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (33)
Cozy, quiet home	$30,011	$147	51%	2	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (46)
Pet-Friendly Baton Rouge Vacation Rental	$50,326	$321	41%	2	2	3	$207	✅	❌	✅	Y / Y	⭐️ 4.5 (2)
Well Furnished 2 bedroom 2 Bath Condo with WI-FI	$17,019	$62	75%	2	2	30	$130	❌	❌	✅	Y / Y	⭐️ 5 (1)
Wonderful,Cozy 2 bed & 2 bathrooms Hidden Jewel	$18,385	$121	39%	2	2	1	$60	❌	❌	❌	Y / Y	⭐️ 4.6 (44)
Spacious 2BR house near LSU	$17,435	$132	35%	2	1	1	$40	❌	❌	✅	Y / Y	⭐️ 4.8 (110)
•Geaux Getaway• explore LSU & the Capitol Area	$19,910	$136	40%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (42)
Newly Updated in Midcity	$31,770	$136	61%	2	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (20)
Southdowns Charmer!	$20,040	$113	43%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Quiet comfort in Baton Rouge	$21,756	$90	65%	2	1	5	$80	✅	❌	❌	Y / Y	⭐️ 5 (9)
Modern Comfort	$33,004	$132	67%	2	2	20	$85	✅	❌	❌	Y / Y	⭐️ 4.9 (16)

Return Metrics

12.43% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,065	$6,130	$9,195	$12,260	$15,325	$30,651	$91,953
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000
Down Payment	$16,000	$16,000	$16,000	$16,000	$16,000	$16,000	$16,000
Property Appreciation	$2,400	$4,872	$7,418	$10,040	$12,741	$27,513	$114,180
Total Return	$85,465	$91,002	$96,613	$102,301	$108,067	$138,164	$286,134

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.43%

Cap Rate

10.57%

Return on Investment

25.35%

526 S Flannery Rd D Baton Rouge, LA, 70815

2 bed • 1 bath • 6 guests

Purchase Price

Est. $384/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$3,065

Annual Profit

10.6%

Cap Rate

12.4%

Cash on Cash

$25,450

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $136/night at 41% occupancy ($20,366). Airbtics projects $134/night at 52% occupancy ($25,450).

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$26,101

Avg annual revenue

52%

Avg occupancy rate

$134

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

$20k

$35k

$50k

$3,065

Profit

Revenue

$25,450

Operating Expenses

$16,989

Operating Income

$8,462

Mortgage & Taxes

$5,397

Profit (Cash Flow)

$3,065

$24,650

Cash Investment

Down Payment

$16,000

Renos & Furnishing

$6,250

Closing Costs

$2,400

Total

$24,650

DSCR Ratio

Strong

1.57

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.43%

Cap Rate

10.57%

Return on Investment

25.35%

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

$3,797

Deductible property tax

$792

Your total deduction

$5,723

Your adjusted annual income

$150,000 - $5,723 = $144,277

Taxes on $144,277 (30%)

$43,283

Your old tax bill

$45,000

Your new tax bill

$43,283

Estimated tax savings

$1,717

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 AREA WITH REDUCED FLOOD RISK DUE TO LEVEE

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -