BNBCalc Short Term Rental Rental Arbitrage Analysis 5733 Wilton Dr

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$39,373

Profit (Cash Flow)

-$1,745

Cash on Cash Return

-20.3%

Annual Revenue

$39,373

AirDNA projects $190/night at 58% occupancy ($40,249). Airbtics projects $220/night at 49% occupancy ($39,373). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 49% occupancy rate, $220 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,690	$36,702	$66,773	$99,372
Occupancy	34%	51%	63%	71%
Nightly Rate	$154	$191	$281	$372

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New Orleans Getaway - 5 Mi to French Quarter!	$50,827	$180	74%	3	3	30	$135	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
New Orleans Lake House 10 mins to French Quarter	$84,082	$373	60%	3	3	4	$300	✅	❌	❌	Y / Y	⭐️ 4.9 (18)
Tranquil, Luxury Home \| 3mi to French Quarter	$64,161	$204	85%	3	4	2	$128	❌	❌	❌	Y / Y	⭐️ 4.9 (140)
Rumahku De New Orleans	$35,114	$146	65%	3	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (387)
Charming Gentilly Home	$16,330	$93	46%	3	1	1	$100	❌	❌	✅	N / Y	⭐️ 4.5 (128)
Charming Centrally located New Orleans home.	$23,768	$116	51%	3	1	30	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
3bedroom Gem	$51,923	$213	65%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (70)
Yellow Beauty…Spacious, comfy, clean	$38,048	$183	54%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (228)
Cozy Gentilly Getaway	$19,048	$137	34%	3	2	30	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (113)
NOLA Home Minutes From French Quarters	$62,615	$188	91%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (106)
NOLA Mansion - Central to Everything	$56,225	$409	37%	3	6	2	$275	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Cozy Gentilly home with off street parking!	$31,793	$247	34%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (73)
New Orleans! Large 3 bedroom Home!	$34,426	$212	43%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (35)
Charm & Convenience: Peaceful Escape w/ Parking	$96,764	$420	60%	3	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (80)
Quaint New Orleans Cottage	$34,274	$190	45%	3	2	1	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Artistic House 8-10 #FQ	$28,043	$126	58%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (210)
Spacious Home with free parking	$28,035	$114	63%	3	2	30	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
Cozy Clean Safe 3Bdr/2Bth 2nd Floor	$30,964	$235	36%	3	2	30	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
❤Charming Gentilly home near tons of restaurants❤	$30,974	$158	52%	3	1	2	$30	❌	❌	❌	N / Y	⭐️ 4.7 (124)
Charming, Safe, Quiet Gentilly Home	$29,118	$156	51%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (282)
B Side Lounge	$32,146	$149	56%	3	2	30	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
New Orleans Best Of Both Worlds	$58,078	$192	77%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (94)
Great Getaway minutes away from French Quarter	$71,555	$285	68%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (94)
A Welcoming Place	$39,340	$280	38%	3	2	3	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (161)
Traditional NOLA Home just 12 mins from the FQ	$31,107	$137	60%	3	2	2	$99	❌	❌	❌	Y / Y	⭐️ 4.7 (75)
Cozy and Charming Gentilly Home	$51,765	$208	68%	3	3	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Charming New Orleans home	$14,309	$85	46%	3	1	1	$100	❌	❌	✅	N / Y	⭐️ 0 (0)
Fun New Orleans Stay for Family and Friends!	$44,527	$169	71%	3	2	7	$99	✅	❌	❌	Y / Y	⭐️ 4.8 (180)
Best Kept Secret in NOLA! Spacious and Gracious	$46,853	$251	51%	3	2	1	$0	❌	❌	❌	N / Y	⭐️ 5 (8)
The Luxury Ranch 3 Bed Rm (City Park/Lake Area)	$32,574	$178	50%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Jazz Fest Cottage	$43,896	$179	67%	3	2	30	$70	❌	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

-20.29% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,745	-$3,490	-$5,235	-$6,980	-$8,726	-$17,452	-$52,356
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$1,745	-$3,490	-$5,235	-$6,980	-$8,726	-$17,452	-$52,356

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-20.29%

Payback Period Days

Return on Investment

-20.29%

5733 Wilton Dr New Orleans, Louisiana, 70122-3435

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,723

Zestimate

New Orleans

Guide

Zoning

Market

Guide

Laws

Market Data

$39,373

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $190/night at 58% occupancy.Projected nightly rate is $220/night at 49% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$38,924

Avg annual revenue

49%

Avg occupancy rate

$220

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

$15k

$40k

$70k

$100k

-$1,745

Profit

Revenue

$39,373

Operating Expenses

$17,119

Operating Income

$22,255

Net Effective Rent

$24,000

Profit (Cash Flow)

-$1,745

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-20.29%

Payback Period Days