2313 N Johnson St New Orleans, Louisiana, 70117-8133
4 bed • 2 bath • 12 guests • $230,000
Annual Revenue
$63,005
Profit (Cash Flow)
$25,630
Cap Rate
17.9%
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $345/night at 50% occupancy ($63,005) Airbtics projects $429/night at 50% occupancy ($78,345)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$63,005
$63,005
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$70,862 | $503 | 38% | 4 | 5 | 8 | 2 | $300 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (53) | Profile | |
$28,164 | $176 | 40% | 4 | 1 | 8 | 2 | $149 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (41) | Profile | |
$157,250 | $890 | 48% | 4 | 4 | 10 | 2 | $295 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (32) | Profile | |
$115,642 | $611 | 51% | 4 | 4 | 8 | 2 | $225 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (168) | Profile | |
$46,341 | $467 | 22% | 4 | 4 | 8 | 3 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (9) | Profile |
Return Metrics
40.42% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
40.42%
Cap Rate
17.88%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$10,916
Deductible property tax
$2,277
Your total deduction
$20,432
Your adjusted annual income
$150,000 - $20,432 = $129,568
Taxes on $129,568 (30%)
$38,870
Your old tax bill
$45,000
Your new tax bill
$38,870
Estimated tax savings
$6,130
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com