BNBCalc Short Term Rental Investment Analysis 2313 N Johnson St

4 bed • 2 bath • 12 guests • $230,000

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$63,005

Profit (Cash Flow)

$25,619

Cap Rate

17.9%

Annual Revenue

$63,005

AirDNA projects $345/night at 50% occupancy ($63,004). Airbtics projects $429/night at 50% occupancy ($78,344). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 50% occupancy rate, $345 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,784	$63,346	$135,787	$219,799
Occupancy	38%	49%	63%	72%
Nightly Rate	$218	$346	$580	$816

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxurious, Huge, Sleeps 12p-4.5 bedrooms, 7 beds.	$70,862	$503	38%	4	5	2	$300	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
The Treme' Life! French Quarter&Streetcar walking	$28,164	$176	40%	4	1	2	$149	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Gorgeous Renovated Home in Marigny Triangle	$157,250	$890	48%	4	4	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (32)
Fabulous Remodel of Historic Bakery in the Marigny Triangle	$115,642	$611	51%	4	4	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (168)
Ma Maison Creole	$46,341	$467	22%	4	4	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (9)
The Creole Complex B&B	$203,330	$1,100	50%	4	4	1	$275	❌	✅	❌	Y / Y	⭐️ 4.9 (117)
Relax&Enjoy! Just 3 miles from the French Quarter	$21,022	$114	49%	4	3	3	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (116)
Cheerful & Bright-4 Bedroom Home-Blocks to the FQ!	$71,772	$225	83%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (115)
Comfy Home Walk 2 French Quarter, Faubourg Marigny	$43,327	$169	67%	4	1	30	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (402)
Gorgeous stately home with soaring ceilings	$65,357	$314	52%	4	4	30	$295	❌	❌	❌	Y / Y	⭐️ 4.8 (133)
Luxury 4 Bedroom Home w/ Swim Spa, Walk to FR QTR	$78,400	$304	66%	4	2	2	$210	✅	❌	❌	Y / Y	⭐️ 5 (105)
⚜️Spacious 4 bedroom gem⚜️	$21,979	$236	25%	4	3	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (164)
Pool and Shaded Courtyard	$67,584	$612	30%	4	4	3	$300	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Charming Home Close To The French Quarters	$44,821	$315	38%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (153)
Renovated Home with Heated Pool \| Steps to FQ	$162,651	$808	55%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (83)
Steward's Place \| New Orleans Vacation Rental	$39,017	$341	31%	4	2	3	$150	❌	❌	❌	N / Y	⭐️ 4.6 (158)
Modern 4BR Home Near French Quarter Prime Location	$189,542	$784	65%	4	3	1	$185	❌	❌	✅	Y / Y	⭐️ 4.6 (146)
Frenchmen's Gateway, Prime locale!	$58,706	$378	42%	4	2	30	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (104)
Freestanding 4BD/3BA Classic NOLA House w Backyard	$34,389	$116	81%	4	3	30	$360	❌	❌	❌	Y / Y	⭐️ 5 (8)
Honeycomb Hideout	$33,898	$196	45%	4	2	1	$100	❌	❌	❌	N / Y	⭐️ 4.3 (44)
The Treme' Life II-Walk to Quarter and Streetcar!	$36,964	$190	51%	4	2	2	$149	❌	❌	✅	Y / Y	⭐️ 4.8 (45)
Historic Duplex- Double or Nothing!	$91,737	$557	45%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Home in St Roch near Qtrs	$38,738	$168	63%	4	2	2	$0	✅	❌	❌	Y / N	⭐️ 4.6 (27)
Cool Voodoo Art Pad- 4br near the Marigny!	$52,891	$199	72%	4	2	2	$190	❌	❌	❌	Y / Y	⭐️ 4.3 (8)
Prime Location! Entrance of Frenchmen!	$131,505	$965	37%	4	2	30	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Huge Semi-Shotgun Unit Walk to French Quarter 1616	$27,823	$181	42%	4	2	3	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (134)
Historic Marigny House mins to French Quarter!	$53,748	$445	33%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
1890 Henry Howard Historic Mansion with Pool	$54,201	$580	24%	4	5	3	$320	✅	❌	❌	Y / Y	⭐️ 5 (25)
**St.Roch's 4BR Sip, Grill, & Chill Oasis Near FQ	$64,887	$270	63%	4	2	2	$230	✅	✅	❌	Y / Y	⭐️ 5 (34)
Beautifully Restored Home, steps to FQ & Bourbon!!	$167,803	$617	72%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
Enormous Historic Treme Pad by French Quarter	$94,704	$373	69%	4	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (25)
MANSION #2 on Frenchmen - Walk to FQ & Live Music!	$66,749	$307	59%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (90)
Marigny Moonstone	$89,804	$434	55%	4	3	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (22)
Marigny Magic 4br- Close to Frenchmen!	$115,515	$341	92%	4	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (109)
The Roman Traveler (Deux the Big Easy)	$19,027	$179	26%	4	2	1	$100	❌	❌	❌	N / Y	⭐️ 4 (18)
Cool Voodoo Art Pad-- 4br in the Marigny	$35,577	$234	36%	4	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.6 (27)
10ThirtyNola - 2 Units	$134,796	$581	49%	4	5	30	$300	❌	❌	❌	Y / Y	⭐️ 5 (5)
Trendy New Orleans Party House near French Quarter	$71,931	$351	54%	4	3	1	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
5min to French Qtr - Best of St. Roch	$88,478	$474	51%	4	2	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (28)
Renovated Retreat with Heated Pool \| Steps to FQ	$154,162	$1,080	39%	4	4	1	$188	✅	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

40.4% 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)	$25,618	$51,237	$76,856	$102,475	$128,094	$256,189	$768,567
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,259	$4,658	$7,205	$9,909	$12,779	$30,018	$184,000
Down Payment	$46,000	$46,000	$46,000	$46,000	$46,000	$46,000	$46,000
Property Appreciation	$6,900	$14,007	$21,327	$28,867	$36,633	$79,100	$328,270
Total Return	$80,778	$115,903	$151,389	$187,251	$223,507	$411,308	$1,326,837

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

40.4%

Cap Rate

17.88%

Return on Investment

54.85%

2313 N Johnson St New Orleans, Louisiana, 70117-8133

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,103/mo

This property is for sale!

Contact

test at Test

New Orleans

Guide

Zoning

Market

Guide

Laws

Market Data

$63,005

Annual Revenue

BNBCalc predicts this property will get $429 per night with 50% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

$78,627

Avg annual revenue

50%

Avg occupancy rate

$429

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

$20k

$80k

$140k

$205k

$25,619

Profit

Revenue

$63,005

Operating Expenses

$21,871

Operating Income

$41,134

Mortgage & Taxes

$15,515

Profit (Cash Flow)

$25,619

$63,400

Cash Investment

Down Payment

$46,000

Renos & Furnishing

$10,500

Closing Costs

$6,900

Total

$63,400

DSCR Ratio

Strong

2.65

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

40.4%

Cap Rate

17.88%

Return on Investment

54.85%

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

$10,916

Deductible property tax

$2,277

Your total deduction

$7,942

Your adjusted annual income

$150,000 - $7,942 = $142,058

Taxes on $142,058 (30%)

$42,618

Your old tax bill

$45,000

Your new tax bill

$42,618

Estimated tax savings

$2,382

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:

4,160 sqft

Year built:

1960

Size:

1,403 sqft

Type:

MFR

Parking:

Heating:

NONE

Sold Comparables

Property Details

MLS Status: Active

Property Use: Duplex (2 Units, Any Combination)

Stories: 1

Lot size: 4,160 sqft

Building area: 1,403 sqft

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: 38W110510

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: $19,680

County Est. Land Value: $7,300

Assessed Land Value: $730

County Est. Structure Value: $189,500

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
12/12/19	$178,000	0%	Dream Scope Dev Inc
12/28/16	$100,000	90%	Jonathan D Bastreghi, Victor Bastreghi
09/08/10	$18,000	0%	Lionel L Fascio Jr.

Ownership

Name: Dream Scope Dev Inc

Owner Occupied: No

Owner Mailing Address: 1327 Esplanade Ave, New Orleans, La 70116

Years Owned: 56

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No