BNBCalc.com Investment Analysis Report of 5692 Oakworth St, Slidell, LA, 70461

4 bed • 2 bath • 12 guests • $334,000

BNB

Calc

Return Metrics

-3.97% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-3.97%

Cap Rate

5.7%

Return on Investment

11.25%

Annual Revenue

$37,620

AirDNA projects $206/night at 50% occupancy ($37,620). Airbtics projects $314/night at 44% occupancy ($50,462). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$22,209$46,253$86,563$138,900
Occupancy31%46%60%66%
Nightly Rate$186$263$380$549

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

New Orleans Area-4BR Waterfront home,Boat Dock 111
$70,516
$399
47%
43123$235❌❌❌N / Y⭐️ 4.9 (59)Profile

B

New Orleans Area 4BR Home w/Pool & Boat Dock 320
$87,945
$505
47%
43123$215✅❌❌N / Y⭐️ 4.8 (57)Profile

C

Lakeside, 25 mins from New Orleans!
$49,879
$214
62%
42102$100❌❌✅N / Y⭐️ 4.9 (33)Profile

D

Luxury lake front home, 25 min 4rm downtown Nola!
$39,531
$244
43%
4383$150✅❌❌N / Y⭐️ 4.7 (64)Profile

E

Cozy charming home
$37,976
$164
60%
4281$150❌❌✅N / Y⭐️ 5 (65)Profile

Operating Expenses

Monthly Expenses

$1,548

Annual Expenses

$18,571

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,014

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$314

Management & Platform Fees

$94

Platform Fee (i.e. Airbnb)

$94

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,877

Annual Mortgage & Tax

$22,524

Downpayment

Purchase Price

$334,000

Percent Down

20%

Total Downpayment

$66,800

Total Loan Amount

$267,200

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,602

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$276

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$15,852

Deductible property tax

$3,307

Est. Depreciation Value

$160,548

Profit on this property

$19,050

Your total deduction

$160,657

So, your new taxable income is your previous income minus your total deduction ($150,000 - $160,657)

-$10,657

Your old tax bill

$45,000

Your new tax bill

-$3,197

Estimated tax savings

$48,197

property-location

5692 Oakworth St Slidell, Louisiana, 70461

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,602/mo

Agent

Inquire about this property

Contact Agent

$39,800

Zestimate

-2

Airbnb Investor Score

-$3,474

Annual Profit

5.7%

Cap Rate

-4.0%

Cash on Cash

$37,620

Annual Revenue

BNBCalc predicts this property will get $314 per night with 44% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

36

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 36 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-3.97%

Cap Rate

5.7%

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

$15,852

Deductible property tax

$3,307

Your total deduction

$51,211

Your adjusted annual income

$150,000 - $51,211 = $98,789

Taxes on $98,789 (30%)

$29,637

Your old tax bill

$45,000

Your new tax bill

$29,637

Estimated tax savings

$15,363

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com