1720 Harmony St New Orleans, LA, 70115
3 bed β’ 2 bath β’ 9 guests
Est. $1,559/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
$13,754
Annual Profit
11.0%
Cap Rate
16.5%
Cash on Cash
$56,733
Annual Revenue
BNBCalc predicts this property will get $263 per night with 61% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 71% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$60,362
Avg annual revenue
61%
Avg occupancy rate
$263
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$60k
$90k
$125k
Sign up to see the data on 10 all comparables
$13,755
Profit
Revenue
$56,733
Operating Expenses
$21,055
Operating Income
$35,678
Mortgage & Taxes
$21,923
Profit (Cash Flow)
$13,755
$83,250
Cash Investment
Down Payment
$65,000
Renos & Furnishing
$8,500
Closing Costs
$9,750
Total
$83,250
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.52%
Cap Rate
10.97%
STR 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 est deduction will be...
Deductible mortgage interest
$15,425
Deductible property tax
$3,217
Your total deduction
$19,616
Your adjusted annual income
$150,000 - $19,616 = $130,384
Taxes on $130,384 (30%)
$39,115
Your old tax bill
$45,000
Your new tax bill
$39,115
Estimated tax savings
$5,885
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:
-
Year built:
-
Size:
-
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA WITH REDUCED FLOOD RISK DUE TO LEVEE
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -