Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 109 Jacob Fontaine Lane, Austin, Texas 78752, United States

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Report by:

Daniel Campos

Owner at Hazle Living

dannycampos551@live.com

Annual Revenue

$31,623

Profit (Cash Flow)

$1,514

Cash on Cash Return

24.8%

Annual Revenue

$31,623

AirDNA projects $117/night at 68% occupancy ($29,058). Airbtics projects $106/night at 59% occupancy ($22,842). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 74% occupancy rate, $117 rate per night.

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

Percentiles25%50%75%90%
Revenue$17,330$20,017$28,347$35,025
Occupancy48%53%69%72%
Nightly Rate$94$99$120$132

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

24.82% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$1,514$3,028$4,542$6,056$7,570$15,141$45,424
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$1,514$3,028$4,542$6,056$7,570$15,141$45,424

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

24.82%

Payback Period Days

1471

Return on Investment

24.82%

property-location

109 Jacob Fontaine Ln Austin, Texas, 78752

1 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact Daniel

Owner at Hazle Living

$2,394

Zestimate

Austin

Guide

Zoning

Market

Guide


Laws


Market Data

$31,623

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
AirDNA projects $117/night at 68% occupancy ($29,058.81). Airbtics projects $106/night at 59% occupancy ($22,842).

Top 21% of comparables

Top 21% of comparables

Seasonality

Sign up to view the full seasonality chart

$1,514

Profit

Revenue

$31,623

Operating Expenses

$9,709

Operating Income

$21,914

Net Effective Rent

$20,400

Profit (Cash Flow)

$1,514

$6,100

Cash Investment

Renos & Furnishing

$6,000

Setup Costs

$100

Total

$6,100

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

24.82%

Payback Period Days

1471