BNBCalc Short Term Rental Investment Analysis 7370 Camelback Dr, Shreveport, LA 71105

4 bed • 3 bath • 12 guests • $369,000

BNB

Calc

Annual Revenue

$48,651

Profit (Cash Flow)

$24,993

Cap Rate

7.8%

Annual Revenue

$48,651

AirDNA projects $289/night at 47% occupancy ($49,611). Airbtics projects $222/night at 60% occupancy ($48,650). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 60% occupancy rate, $222 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,654	$52,545	$74,935	$93,063
Occupancy	52%	60%	64%	75%
Nightly Rate	$147	$223	$295	$314

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cheerful and chic- newly renovated home 4br/3b	$60,145	$195	75%	4	3	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (136)
Washington Stay-Entire 4 Bedroom and 2 Baths!	$27,586	$106	61%	4	2	1	$70	❌	❌	✅	Y / Y	⭐️ 4.7 (83)
Shreveport, Broadmoor 4 bedroom family group home	$68,603	$284	66%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (35)
Grandma Camille's 4 Bedroom Home at the Playground	$33,610	$123	58%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (60)
Comfortable 4-bedroom home: 2 living + work spaces	$43,477	$138	75%	4	3	1	$155	❌	❌	✅	Y / Y	⭐️ 4.7 (95)
Luxe, Central, & Contemporary - A Modern Utopia!	$52,925	$299	46%	4	2	3	$170	❌	❌	✅	Y / Y	⭐️ 5 (44)
Zen House, a peaceful sanctuary in Shreveport, LA!	$66,584	$346	50%	4	3	3	$170	❌	❌	✅	Y / Y	⭐️ 5 (36)
Central, New & Modern: Your space away from home!!	$49,823	$251	51%	4	2	3	$170	❌	✅	✅	Y / Y	⭐️ 5 (62)
Charming, Quiet, South Shreveport Retreat King Bed	$38,847	$174	61%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (107)
Boho Retreat! Home away from Home! Tv in Each Room	$70,935	$311	60%	4	3	3	$170	❌	❌	✅	Y / Y	⭐️ 5 (20)

Return Metrics

26.13% 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)	$24,992	$49,985	$74,978	$99,971	$124,964	$249,928	$749,785
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$295,200	$295,200	$295,200	$295,200	$295,200	$295,200	$295,200
Down Payment	$73,800	$73,800	$73,800	$73,800	$73,800	$73,800	$73,800
Property Appreciation	$11,070	$22,472	$34,216	$46,312	$58,772	$126,905	$526,659
Total Return	$405,062	$441,457	$478,194	$515,284	$552,736	$745,833	$1,645,444

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.13%

Cap Rate

7.76%

Return on Investment

41.5%

7370 Camelback Dr Shreveport, LA, 71105

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,770/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$3,754

Annual Profit

7.8%

Cap Rate

26.1%

Cash on Cash

$48,651

Annual Revenue

BNBCalc predicts this property will get $222 per night with 60% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$51,253

Avg annual revenue

60%

Avg occupancy rate

$222

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

$25k

$40k

$55k

$70k

$24,993

Profit

Revenue

$48,651

Operating Expenses

$20,005

Operating Income

$28,646

Mortgage & Taxes

$3,653

Profit (Cash Flow)

$24,993

$95,620

Cash Investment

Down Payment

$73,800

Renos & Furnishing

$10,750

Closing Costs

$11,070

Total

$95,620

DSCR Ratio

Acceptable

1.15

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.13%

Cap Rate

7.76%

Return on Investment

41.5%

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

$17,513

Deductible property tax

$3,653

Your total deduction

$34,285

Your adjusted annual income

$150,000 - $34,285 = $115,715

Taxes on $115,715 (30%)

$34,714

Your old tax bill

$45,000

Your new tax bill

$34,714

Estimated tax savings

$10,286

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 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: -