BNBCalc Short Term Rental Investment Analysis 605 Wilker Neal Ave, River Ridge, LA 70123

3 bed • 1 bath • 9 guests • $185,000

BNB

Calc

Annual Revenue

$35,253

Profit (Cash Flow)

$4,511

Cap Rate

9.2%

Annual Revenue

$35,253

AirDNA projects $254/night at 38% occupancy ($35,253). Airbtics projects $187/night at 61% occupancy ($41,663). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 38% occupancy rate, $254 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,198	$41,450	$60,932	$91,272
Occupancy	47%	63%	76%	83%
Nightly Rate	$143	$173	$211	$289

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful, cozy getaway House near MSY airport	$21,221	$127	44%	3	2	3	$95	❌	❌	❌	Y / N	⭐️ 4.9 (97)
3bedroomfullyremodeled	$55,650	$207	69%	3	2	2	$170	❌	✅	❌	Y / N	⭐️ 4.9 (23)
Kenner's Cozy Corner: Steps from New Orleans	$37,188	$161	57%	3	2	1	$225	❌	✅	✅	Y / Y	⭐️ 4.7 (142)
Kenna House: Whole house near New Orleans Airport	$47,219	$181	68%	3	3	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (50)
Quiet, Safe NOLA Getaway:Mins to Airport, King Bed	$88,439	$291	79%	3	2	3	$165	❌	❌	❌	Y / Y	⭐️ 5 (95)
3BR/3BA New Orleans area	$58,225	$184	83%	3	3	4	$249	❌	❌	❌	Y / Y	⭐️ 4.9 (31)
Nola Vacation home	$84,161	$365	63%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (43)
Comfortable and Safe Resort New Orleans/Kenner	$73,939	$259	78%	3	2	2	$0	❌	✅	✅	Y / Y	⭐️ 4.9 (37)
Spacious 3 bedroom Condo 15 Minutes to Downtown	$50,558	$211	61%	3	3	30	$150	❌	❌	✅	Y / Y	⭐️ 5 (53)
Nice house and Great location	$41,526	$122	93%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (76)
3Bedrm/2Bath 5 Mile/Airport 15mi/Downtown	$39,325	$205	50%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (97)
Spacious 3-bed Oasis & Convenient Airport Retreat	$38,346	$147	66%	3	2	2	$85	❌	❌	✅	Y / Y	⭐️ 4.7 (42)
Cozy Getaway near Big Easy	$47,640	$161	73%	3	2	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (37)
3 Bed/3 Bath with King Bed 15 min to Downtown	$79,010	$345	60%	3	3	30	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (60)
Spacious Kenner Home - 15 Minutes to NOLA	$37,747	$289	34%	3	2	3	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Chateau Wego (15-20 min from French Quarter)	$24,857	$150	42%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (77)
River Cottage near the Airport	$38,099	$196	50%	3	2	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (55)
Casa de la Boho - 3/3 Home 4 minutes from MSY	$39,162	$214	50%	3	3	30	$193	❌	❌	✅	Y / Y	⭐️ 5 (3)
Spacious HomeAway 3bd 2ba private home	$31,129	$135	63%	3	2	30	$85	❌	❌	❌	Y / Y	⭐️ 5 (4)
Uptown’s JEWEL	$20,944	$177	30%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (137)
A Taste of New Orleans	$26,604	$111	64%	3	2	5	$175	✅	❌	❌	Y / Y	⭐️ 5 (24)
Safe Beautiful Furnished Resort Kenner/New Orleans	$80,198	$264	83%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (16)
Home Away From Home! Only 20 minutes From Downtown	$33,227	$216	40%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Modern 3 bedrm 5mins to airport free parking wifi	$78,081	$279	76%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
MINUTES TO FRENCH QUARTER AND INDY TRACK	$20,662	$113	48%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (232)
Super clean/comfy w/ 3 bedrooms and tech friendly	$28,014	$89	86%	3	2	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
New/safe/clean 3br 2mins msy	$46,552	$161	79%	3	2	1	$0	❌	❌	✅	Y / N	⭐️ 4.8 (6)
Nola-Hidden Gem by Oak St.	$26,709	$160	44%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 3.9 (11)
Free-standing Beauty w Covered Parking and Yard	$34,052	$120	76%	3	2	30	$280	❌	❌	✅	Y / Y	⭐️ 5 (2)
BRAND New House 3Beds/2Baths Safe&Clean, KN	$22,866	$146	41%	3	2	4	$130	❌	❌	❌	Y / Y	⭐️ 4.7 (46)
Cozy, Centrally located home!	$80,692	$350	60%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (19)
House in great location	$34,785	$198	45%	3	2	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (34)
Entire home in Waggaman.	$20,178	$123	43%	3	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (109)
Nola - Peaceful, quiet & convenient!	$54,101	$169	85%	3	2	3	$149	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Just 20 minutes from New Orleans	$51,541	$185	75%	3	2	3	$125	❌	❌	❌	N / N	⭐️ 4.5 (4)
Jefferson Medical Corridor 3/2 Cottage	$31,887	$121	72%	3	2	31	$150	❌	❌	❌	Y / Y	⭐️ 5 (4)
🌹Southern’s Beauty 2🌹very close to airport	$29,448	$149	54%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (73)
Spacious 3Bdrm Home Near Airport/20Mins from City	$37,587	$158	65%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Cute ,Cozy, and Friendly In Kenner	$28,868	$87	84%	3	1	1	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (736)

Return Metrics

8.87% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,510	$9,021	$13,532	$18,043	$22,554	$45,108	$135,326
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$148,000	$148,000	$148,000	$148,000	$148,000	$148,000	$148,000
Down Payment	$37,000	$37,000	$37,000	$37,000	$37,000	$37,000	$37,000
Property Appreciation	$5,550	$11,266	$17,154	$23,219	$29,465	$63,624	$264,043
Total Return	$195,060	$205,288	$215,687	$226,262	$237,020	$293,733	$584,370

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.87%

Cap Rate

9.18%

Return on Investment

23.38%

605 Wilker Neal Ave River Ridge, LA, 70123

3 bed • 1 bath • 9 guests

Purchase Price

Est. $887/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$4,510

Annual Profit

9.2%

Cap Rate

8.9%

Cash on Cash

$35,253

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $254/night at 38% occupancy.Projected nightly rate is $187/night at 61% occupancy.

Occupancy Rate

Top 91% of comparables

Avg Daily Rate

Top 18% of comparables

Seasonality

40 Airbnb Comparables

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

$43,530

Avg annual revenue

61%

Avg occupancy rate

$187

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

$20k

$40k

$65k

$90k

$4,511

Profit

Revenue

$35,253

Operating Expenses

$18,263

Operating Income

$16,990

Mortgage & Taxes

$12,480

Profit (Cash Flow)

$4,511

$50,800

Cash Investment

Down Payment

$37,000

Renos & Furnishing

$8,250

Closing Costs

$5,550

Total

$50,800

DSCR Ratio

Strong

1.36

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.87%

Cap Rate

9.18%

Return on Investment

23.38%

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

$8,780

Deductible property tax

$1,831

Your total deduction

$14,955

Your adjusted annual income

$150,000 - $14,955 = $135,045

Taxes on $135,045 (30%)

$40,513

Your old tax bill

$45,000

Your new tax bill

$40,513

Estimated tax savings

$4,487

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -