BNBCalc.com Investment Analysis Report of 2313 N Johnson St

4 bed • 2 bath • 12 guests • $230,000

BNB

Calc

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%

Return on Investment

54.87%

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

Revenue Percentile

Percentiles25%50%75%90%
Revenue$30,784$63,346$135,787$219,799
Occupancy38%49%63%72%
Nightly Rate$218$346$580$816

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Luxurious, Huge, Sleeps 12p-4.5 bedrooms, 7 beds.
$70,862
$503
38%
4582$300❌❌❌N / Y⭐️ 4.8 (53)Profile

B

The Treme' Life! French Quarter&Streetcar walking
$28,164
$176
40%
4182$149❌❌✅N / Y⭐️ 4.8 (41)Profile

C

Gorgeous Renovated Home in Marigny Triangle
$157,250
$890
48%
44102$295❌❌❌N / Y⭐️ 5 (32)Profile

D

Fabulous Remodel of Historic Bakery in the Marigny Triangle
$115,642
$611
51%
4482$225❌❌✅N / Y⭐️ 5 (168)Profile

E

Ma Maison Creole
$46,341
$467
22%
4483$250❌❌❌N / Y⭐️ 5 (9)Profile

Operating Expenses

Monthly Expenses

$1,823

Annual Expenses

$21,871

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,225

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$525

Management & Platform Fees

$158

Platform Fee (i.e. Airbnb)

$158

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,292

Annual Mortgage & Tax

$15,504

Downpayment

Purchase Price

$230,000

Percent Down

20%

Total Downpayment

$46,000

Total Loan Amount

$184,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,103

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$190

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

4,160 sqft

Year built:

1960

Size:

1,403 sqft

Type:

MFR

Parking:

-

Heating:

NONE

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
2416 Annette St421,4523,2001930$167,000195
2516 N Roman St421,5253,3601930$263,00047
2318 N Rampart St422,2344,0961920$600,0000
2114 Mandeville St421,2165,6981940$70,00031
2429 Royal St422,7554,9531890$850,0000
1218 Louisa St421,5864,7601930$250,0000
3029 Allen St531,7918,4801940$109,50539
1810 Touro St421,4004,0961950$130,000326
1382 Saint Anthony St421,3381,6741940$150,0000
1922 Pauger St631,4004,0961940$124,0000

Property Details

  • MLS Status: 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: -
  • Heating: None
  • Pool: No
  • Fireplaces: 0
  • Basement: No basement

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

DateSale Price% FinancedBuyer
12/12/19$178,0000%Dream Scope Dev Inc
12/28/16$100,00090%Jonathan D Bastreghi, Victor Bastreghi
09/08/10$18,0000%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

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

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

Est. Depreciation Value

$151,995

Profit on this property

$41,134

Your total deduction

$124,054

So, your new taxable income is your previous income minus your total deduction ($150,000 - $124,054)

$25,946

Your old tax bill

$45,000

Your new tax bill

$7,784

Estimated tax savings

$37,216

property-location

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

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,103/mo

Agent

This property is for sale!

Contact Test

Agent at BNB

$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 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

40.42%

Cap Rate

17.88%

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

$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