BNBCalc Short Term Rental Investment Analysis 1720 Harmony St, New Orleans, LA 70115

3 bed • 2 bath • 9 guests • $325,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$56,733

Profit (Cash Flow)

$13,755

Cap Rate

11.0%

Annual Revenue

$56,733

AirDNA projects $317/night at 49% occupancy ($56,733). Airbtics projects $263/night at 61% occupancy ($58,596). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 49% occupancy rate, $317 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,701	$58,280	$86,120	$132,138
Occupancy	49%	63%	79%	86%
Nightly Rate	$179	$233	$276	$396

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Historic Home Walking Distance To Streetcar!	$65,786	$173	90%	3	3	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (172)
3BR Dog Friendly \| Chef's Kitchen\| Balcony \| W/D	$31,736	$381	21%	3	4	2	$167	❌	❌	✅	Y / Y	⭐️ 4 (30)
Charming NOLA Villa: Near Trolley & Attractions	$60,504	$223	65%	3	2	30	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
3BD HOME STEPS TO SAINT CHARLES AVE. GATED PARKING	$47,038	$158	71%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (190)
La Belle Luxe 3qnbed , walk to street car!	$53,496	$269	51%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (73)
Chic Vintage Village near St. Charles St. sleeps 8	$48,401	$244	49%	3	2	30	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (24)
Perfect Holiday Getaway Clean Safe Area!	$124,515	$540	61%	3	2	1	$140	❌	❌	✅	Y / Y	⭐️ 4.4 (73)
Charming NOLA Villa: Near Trolley & Attractions Sl	$46,842	$279	42%	3	2	30	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (32)
Centrally Located Charming Home Nxt to Street Car	$64,975	$194	82%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (68)
NOLA Sanctuary	$60,334	$175	86%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (148)

Return Metrics

16.52% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,754	$27,509	$41,263	$55,018	$68,772	$137,545	$412,636
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,192	$6,582	$10,181	$14,002	$18,058	$42,417	$260,000
Down Payment	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000
Property Appreciation	$9,750	$19,792	$30,136	$40,790	$51,764	$111,772	$463,860
Total Return	$91,697	$118,884	$146,581	$174,810	$203,595	$356,735	$1,201,496

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.52%

Cap Rate

10.97%

Return on Investment

32.06%

1720 Harmony St New Orleans, LA, 70115

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,559/mo

This property is for sale!

Contact Agent

100

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.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

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

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$60k

$90k

$125k

$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

1.63

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.52%

Cap Rate

10.97%

Return on Investment

32.06%

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

$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: -