BNBCalc Short Term Rental Investment Analysis 925 Marlene Dr, Terrytown, LA 70056, USA

5 bed • 4 bath • 10 guests • $430,000

BNB

Calc

Annual Revenue

$167,654

Profit (Cash Flow)

$100,475

Cap Rate

30.9%

Annual Revenue

$167,654

AirDNA projects $778/night at 59% occupancy ($167,654).

BNB Calc projects a 59% occupancy rate, $778 rate per night.

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

Return Metrics

89.78% 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)	$100,474	$200,949	$301,423	$401,898	$502,372	$1,004,745	$3,014,237
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,467	$7,187	$11,177	$15,457	$20,049	$48,528	$343,999
Down Payment	$86,000	$86,000	$86,000	$86,000	$86,000	$86,000	$86,000
Property Appreciation	$12,900	$26,187	$39,872	$53,968	$68,487	$147,884	$613,722
Total Return	$202,842	$320,323	$438,473	$557,324	$676,909	$1,287,157	$4,057,960

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

89.78%

Cap Rate

30.87%

Return on Investment

104.41%

925 Marlene Dr Terrytown, Louisiana, 70056

5 bed • 4 bath • 10 guests

Purchase Price

Est. $2,062/mo

Inquire about this property

Contact Agent

$167,654

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$100,475

Profit

Revenue

$167,654

Operating Expenses

$34,875

Operating Income

$132,779

Mortgage & Taxes

$32,305

Profit (Cash Flow)

$100,475

$111,900

Cash Investment

Down Payment

$86,000

Renos & Furnishing

$13,000

Closing Costs

$12,900

Total

$111,900

DSCR Ratio

Strong

4.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

89.78%

Cap Rate

30.87%

Return on Investment

104.41%

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

$23,994

Deductible property tax

$4,730

Your total deduction

-$55,320

Your adjusted annual income

$150,000 - -$55,320 = $205,320

Taxes on $205,320 (30%)

$61,596

Your old tax bill

$45,000

Your new tax bill

$61,596

Estimated tax savings

-$16,596

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