BNBCalc.com Rental Arbitrage Analysis Report of 3025 Banks St, New Orleans, LA 70119, USA

3 bed • 3.5 bath • 8 guests • $0

BNB

Calc

Return Metrics

310.81% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

310.81%

Payback Period Days

117

Return on Investment

310.81%

Annual Revenue

$91,187

AirDNA projects $438/night at 57% occupancy ($91,186).

User selected values for this report: 56.99999999999999% occupancy rate, $438 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,938

Annual Expenses

$23,254

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,320

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$760

Management & Platform Fees

$228

Platform Fee (i.e. Airbnb)

$228

Property Manager Fee

$0

property-location

3025 Banks St New Orleans, Louisiana, 70119

3 bed • 3.5 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$91,187

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

310.81%

Payback Period Days

117