BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

3 bed β€’ 2 bath β€’ 9 guests β€’ $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}

Percentiles25%50%75%90%
Revenue$35,701$58,280$86,120$132,138
Occupancy49%63%79%86%
Nightly Rate$179$233$276$396

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

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%
331$100❌❌❌Y / Y⭐️ 4.8 (172)
3BR Dog Friendly | Chef's Kitchen| Balcony | W/D
$31,736
$381
21%
342$167βŒβŒβœ…Y / Y⭐️ 4 (30)
Charming NOLA Villa: Near Trolley & Attractions
$60,504
$223
65%
3230$150βŒβŒβœ…Y / Y⭐️ 4.8 (50)
3BD HOME STEPS TO SAINT CHARLES AVE. GATED PARKING
$47,038
$158
71%
321$150βŒβŒβœ…Y / Y⭐️ 4.8 (190)
La Belle Luxe 3qnbed , walk to street car!
$53,496
$269
51%
322$150βŒβŒβœ…Y / Y⭐️ 5 (73)
Chic Vintage Village near St. Charles St. sleeps 8
$48,401
$244
49%
3230$160βŒβŒβœ…Y / Y⭐️ 4.7 (24)
Perfect Holiday Getaway Clean Safe Area!
$124,515
$540
61%
321$140βŒβŒβœ…Y / Y⭐️ 4.4 (73)
Charming NOLA Villa: Near Trolley & Attractions Sl
$46,842
$279
42%
3230$150βŒβŒβœ…Y / Y⭐️ 4.7 (32)
Centrally Located Charming Home Nxt to Street Car
$64,975
$194
82%
322$175❌❌❌Y / Y⭐️ 4.9 (68)
NOLA Sanctuary
$60,334
$175
86%
322$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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

16.52%

Cap Rate

10.97%

Return on Investment

32.06%

property-location

1720 Harmony St New Orleans, LA, 70115

3 bed β€’ 2 bath β€’ 9 guests

Est. $1,559/mo

Agent

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.

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


πŸŠβ€β™‚οΈ Pool
πŸ› 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

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

1.63

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%

Profit (Cummulative)

$13,755

$3,193

$8,500

$9,750

$0

Total Gain

$26,697

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: -