BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 9938 W Summerfield Dr

3 bed β€’ 2 bath β€’ 1 guests β€’ $311,200

BNB

Calc

Annual Revenue

$21,622

Profit (Cash Flow)

$2,051

Cap Rate

1.6%

Annual Revenue

$21,622

AirDNA projects $160/night at 37% occupancy ($21,622). Airbtics projects $222/night at 49% occupancy ($39,731). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 37% occupancy rate, $160 rate per night.

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

Percentiles25%50%75%90%
Revenue$21,756$31,259$52,819$83,258
Occupancy38%47%56%67%
Nightly Rate$151$173$249$331

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Pet Friendly, 3 bedroom home 20 minutes from LSU!

No image available

$46,664
$150
85%
322$0βŒβŒβœ…Y / Y⭐️ 4.8 (40)
Home away from home! Convenient off of I-12.

No image available

$34,984
$245
37%
321$100βŒβŒβœ…Y / Y⭐️ 4.8 (9)
The Sunflower

No image available

$29,940
$150
47%
322$120❌❌❌Y / Y⭐️ 5 (35)
Immaculate & Spacious Home, Centrally Located

No image available

$71,552
$512
38%
332$200βœ…βŒβœ…Y / Y⭐️ 4.2 (4)
Feels Like Home

No image available

$21,551
$109
48%
322$95❌❌❌Y / Y⭐️ 5 (30)
Nice 3 BR 2 BA pet friendly home near Baton Rouge

No image available

$38,290
$154
66%
321$45βŒβŒβœ…Y / Y⭐️ 4.9 (48)
Great location! 5 mins from I-12

No image available

$38,868
$251
41%
321$50βŒβŒβœ…Y / Y⭐️ 4.7 (9)
Brand New Home in Great Location!

No image available

$38,437
$178
59%
322$0βŒβŒβœ…Y / Y⭐️ 5 (14)
Casa De Coleman

No image available

$57,096
$312
50%
343$125❌❌❌Y / Y⭐️ 4.7 (14)

Return Metrics

0.62% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$2,050$4,101$6,151$8,202$10,253$20,506$61,519
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$311,200$311,200$311,200$311,200$311,200$311,200$311,200
Property Appreciation$9,336$18,952$28,856$39,058$49,566$107,026$444,164
Total Return$NaN$NaN$NaN$NaN$NaN$NaN$NaN

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.62%

Cap Rate

1.64%

Return on Investment

3.46%

property-location

9938 W Summerfield Dr Denham Springs, Louisiana, 70726-1589

3 bed β€’ 2 bath β€’ 1 guests

Est. $1,493/mo

Agent

Inquire about this property

Contact Agent

$311,200

Zestimate

$21,622

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $160/night at 37% occupancy.Projected nightly rate is $222/night at 49% occupancy.

Top 81% of comparables

Top 61% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$39,453

Avg annual revenue

49%

Avg occupancy rate

$222

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$35k

$55k

$75k

Sign up to see the data on 10 all comparables

$2,051

Profit

Revenue

$21,622

Operating Expenses

$16,491

Operating Income

$5,132

Mortgage & Taxes

$3,081

Profit (Cash Flow)

$2,051

$319,700

Cash Investment

Down Payment

$311,200

Renos & Furnishing

$8,500

Total

$319,700

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.62%

Cap Rate

1.64%

Profit (Cummulative)

$2,051

$NaN

$8,500

$9,336

$0

Total Gain

$11,387

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

$0

Deductible property tax

$3,081

Your total deduction

$34,065

Your adjusted annual income

$150,000 - $34,065 = $115,935


Taxes on $115,935 (30%)

$34,781

Your old tax bill

$45,000

Your new tax bill

$34,781


Estimated tax savings

$10,219

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:

18,469 sqft

Year built:

-

Size:

-

Type:

SFR

Parking:

-

Heating:

NONE

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
10548 Creek Hvn--0-21,693-$55,000-
30937 Creek Valley Dr--0-15,290-$341,500-
30890 W Knight Dr--0-43,560-$495,000-
10481 Highland Lakes Dr420-0-$293,00083
9447 Wyndham Way320-0-$292,00029
30957 N Summerfield Dr--0-16,509-$0-
10158 Autumn Ct--0-0-$0-
10244 Crooked Creek Ln430-0-$320,00084
10457 Highland Lakes Dr--0-0-$295,000-
10487 Highland Lakes Dr320-0-$282,00032

Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: 0
  • Lot size: 18,469 sqft
  • Building area: -
  • Garage: No
  • Heating: None
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 0399154
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $21,000
  • County Est. Land Value: $59,000
  • Assessed Land Value: $5,900
  • County Est. Structure Value: $151,000
  • Market Estimate: $294,983


Sale history

DateSale Price% FinancedBuyer
06/18/21$270,00095%Steven Day, Megan Day
04/26/11$12,2940%Jerry D Edwards, Catherine M Edwards
01/11/08$184,9000%Toby Lee Boutwell

Ownership

  • Name: Steven Day
  • Owner Occupied: Yes
  • Owner Mailing Address: 9938 W Summerfield Dr, Denham Springs, La 70726
  • Years Owned: 35
  • Home Equity: $46,300
  • Mortgage Balance Remaining: $256,500
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No

🀩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service