BNBCalc Short Term Rental Rental Arbitrage Analysis 833 Howard Ave, New Orleans, LA, 70113

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$43,720

Profit (Cash Flow)

$8,696

Cash on Cash Return

199.9%

Annual Revenue

$43,720

AirDNA projects $210/night at 51% occupancy ($39,117). Airbtics projects $139/night at 63% occupancy ($31,984). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 57% occupancy rate, $210 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,588	$36,001	$46,410	$73,114
Occupancy	52%	66%	71%	90%
Nightly Rate	$89	$145	$172	$213

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Historic New Orleans Condo with Fantastic Location	$38,219	$301	31%	1	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (84)
Picturesque Downtown Condo-Centralized Location	$35,935	$172	55%	1	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (290)
Beautiful Downtown Condo w/Dramatic City Views	$34,005	$207	42%	1	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (225)
Exquisite Flat in Arts District	$48,297	$213	59%	1	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (50)
Warehouse District \| Intimate One Bedroom	$46,009	$173	71%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (75)
Apartment in Heritage Building with Front Terrace	$42,611	$164	70%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (184)
Louisiana Seafood Themed Historical Apartment	$28,032	$159	43%	1	1	4	$75	❌	❌	❌	Y / Y	⭐️ 5 (37)
Small Yet Stylish Getaway in CBD 1bd \| 2ba	$24,489	$104	61%	1	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Parrot Palace - Beautiful Backyard	$53,510	$154	94%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (437)
Pelican Point - Lovely Apartment / Backyard	$28,795	$89	87%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (279)
Warehouse District \| Modern One Bedroom + Balcony	$52,367	$208	66%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (113)
Alligator Alley - Modern Apartment / Balcony	$52,833	$148	96%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (395)
Mardi Gras Themed Historical Apartment	$42,886	$214	51%	1	1	3	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
Sleek Downtown Gem Ideal for Two 1bd \| 2ba	$23,800	$86	71%	1	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Welcoming Hideaway for City Explorers 1bd \| 2ba	$22,103	$89	66%	1	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (38)
Sonder The Printing Press \| 1BR w/ Balcony	$45,091	$220	56%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (201)
Beautiful Artist Cottage Near French Quarter	$24,608	$92	70%	1	1	3	$50	❌	❌	❌	N / Y	⭐️ 4.8 (294)
American Creole House 5 mins from FQ B	$30,070	$137	59%	1	1	2	$89	❌	❌	❌	Y / Y	⭐️ 4.8 (124)
American Creole House 5 mins from FQ C	$41,167	$159	70%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (141)
Courtyard Balcony Condo \| Walk to Convention	$38,439	$131	74%	1	1	30	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (181)
Spacious Double on Martin Luther King Jr.	$28,726	$113	66%	1	1	1	$130	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
LGD Loft in Historic Building	$30,850	$87	94%	1	1	1	$85	✅	❌	❌	Y / Y	⭐️ 4.8 (75)
Elegant Historic Condo Steps from St Charles Ave	$35,631	$147	66%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (263)
Art/Museum District @ Unit 201	$23,592	$107	57%	1	1	2	$105	❌	❌	❌	Y / Y	⭐️ 4.7 (180)
Constance Lofts - Downtown New Orleans	$24,353	$70	90%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Roami at The Brandywine \| Heated Pool \| 1 Bedroom	$32,935	$138	57%	1	1	1	$110	✅	❌	✅	Y / Y	⭐️ 4.5 (21)
Constance Lofts by Black Swan - Modern Loft	$23,773	$70	90%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (11)
Art/Museum District @ Unit 202	$38,146	$145	70%	1	1	2	$92	❌	❌	❌	Y / Y	⭐️ 4.8 (157)
Art/Museum District @ Unit 203	$17,628	$86	52%	1	1	2	$105	❌	❌	❌	Y / Y	⭐️ 4.8 (169)
NEW! Modern Apartment \| 5 min to FQ	$20,204	$184	30%	1	2	4	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Constance Lofts by Black Swan - New Orleans Loft	$23,327	$70	86%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.2 (15)
Constance Lofts by Black Swan - Cozy One-Bedroom	$25,671	$83	81%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.2 (9)
Sunny 1bedroom 2 blocks from St Charles StreetCar!	$17,392	$72	66%	1	1	30	$180	❌	❌	❌	Y / Y	⭐️ 3.6 (4)
Art/Museum District @ Unit 101	$31,102	$153	53%	1	1	2	$105	❌	❌	❌	Y / Y	⭐️ 4.6 (144)
Lower Garden District Steps away from magazine st.	$37,202	$145	68%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (54)
Roami at Motorworks \| 2-Story \|1 Bed \| Superdome	$31,513	$145	48%	1	1	1	$110	❌	❌	✅	Y / Y	⭐️ 4.7 (115)
Cozy studio in the heart of the city!	$12,152	$40	83%	1	1	30	$170	❌	❌	❌	N / Y	⭐️ 4 (5)
Luxurious Downtown Apartment	$25,056	$186	36%	1	1	2	$75	✅	✅	❌	Y / Y	⭐️ 4 (8)

Return Metrics

199.91% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,696	$17,392	$26,088	$34,784	$43,480	$86,961	$260,884
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$8,696	$17,392	$26,088	$34,784	$43,480	$86,961	$260,884

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

199.91%

Payback Period Days

182

Return on Investment

199.91%

833 Howard Ave Apartment T2 New Orleans, Louisiana, 70113

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,535

Zestimate

New Orleans

Guide

Zoning

Market

Guide

Laws

Market Data

$43,720

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $210/night at 51% occupancy.Projected nightly rate is $139/night at 63% occupancy.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 13% of comparables

Seasonality

40 Airbnb Comparables

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

$31,571

Avg annual revenue

63%

Avg occupancy rate

$139

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

$10k

$25k

$40k

$55k

$8,696

Profit

Revenue

$43,720

Operating Expenses

$17,684

Operating Income

$26,036

Net Effective Rent

$17,340

Profit (Cash Flow)

$8,696

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

199.91%

Payback Period Days

182