BNBCalc.com Investment Analysis Report of 900 Bartholomew St Unit 319, New Orleans, LA, 70117

2 bed • 2 bath • 6 guests • $277,200

BNB

Calc

Return Metrics

8.62% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.62%

Cap Rate

8.93%

Return on Investment

24.33%

Annual Revenue

$44,180

AirDNA projects $192/night at 63% occupancy ($44,179). Airbtics projects $161/night at 62% occupancy ($36,458). Airbtics predicts this property will perform in the 45% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$23,593$37,620$55,947$70,822
Occupancy50%65%73%85%
Nightly Rate$125$153$203$220

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

2BR w All The NOLA Vibes | Steps to Music + Food
$40,900
$147
73%
21230$125❌❌✅N / Y⭐️ 4.9 (43)Profile

B

Modern New Orleans Condo. Gated- Reserve Park
$34,821
$160
57%
2342$130❌❌❌N / Y⭐️ 5 (59)Profile

C

Bywater Hideaway, 2BD Near French Quarter, Parking
$30,825
$86
93%
2141$75❌❌✅N / Y⭐️ 4.8 (202)Profile

D

Beautiful Bywater Shotgun w/ Bikes!
$27,192
$88
82%
2142$55❌❌✅N / Y⭐️ 4.8 (559)Profile

E

Lovely historic home in the Bywater
$53,531
$219
66%
2162$115❌❌❌N / Y⭐️ 5 (61)Profile

Operating Expenses

Monthly Expenses

$1,619

Annual Expenses

$19,423

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,068

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$368

Management & Platform Fees

$110

Platform Fee (i.e. Airbnb)

$110

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,558

Annual Mortgage & Tax

$18,696

Downpayment

Purchase Price

$277,200

Percent Down

20%

Total Downpayment

$55,440

Total Loan Amount

$221,760

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,330

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$229

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

$13,156

Deductible property tax

$2,744

Est. Depreciation Value

$131,828

Profit on this property

$24,757

Your total deduction

$122,972

So, your new taxable income is your previous income minus your total deduction ($150,000 - $122,972)

$27,028

Your old tax bill

$45,000

Your new tax bill

$8,108

Estimated tax savings

$36,892

property-location

900 Bartholomew St Unit 319 New Orleans, Louisiana, 70117

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,330/mo

Agent

Inquire about this property

Contact Agent

$350,800

Zestimate

61

Airbnb Investor Score

$6,061

Annual Profit

8.9%

Cap Rate

8.6%

Cash on Cash

$44,180

Annual Revenue

BNBCalc predicts this property will get $161 per night with 62% occupancy, putting it in the top 45% 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

8.62%

Cap Rate

8.93%

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

$13,156

Deductible property tax

$2,744

Your total deduction

$33,130

Your adjusted annual income

$150,000 - $33,130 = $116,870

Taxes on $116,870 (30%)

$35,061

Your old tax bill

$45,000

Your new tax bill

$35,061

Estimated tax savings

$9,939

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