BNBCalc Short Term Rental Rental Arbitrage Analysis 110 Jacob Fontaine Ln, Austin, TX, 78752

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Report by:

Ray Joyce

rayjoycejr@gmail.com

Annual Revenue

$39,808

Profit (Cash Flow)

$7,045

Cash on Cash Return

106.7%

Annual Revenue

$39,808

AirDNA projects $171/night at 63% occupancy ($39,347). Airbtics projects $173/night at 63% occupancy ($39,807). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, $173 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,337	$39,840	$55,190	$82,696
Occupancy	55%	64%	77%	83%
Nightly Rate	$117	$164	$189	$263

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Tranquil Bungalow Home Near All the Fun in ATX	$25,779	$107	61%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (67)
2 Bedroom Central Austin Retreat	$63,240	$189	86%	2	2	1	$120	❌	❌	❌	N / Y	⭐️ 0 (0)
Stylish 3 story house. 3 patios. Central Austin.	$47,166	$183	65%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (63)
2/2 Central Austin Condo with Free Parking	$27,845	$86	78%	2	2	3	$120	✅	❌	✅	Y / Y	⭐️ 5 (97)
Stylish 2BR Near UT \| Highland \| Evonify	$45,198	$180	65%	2	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.2 (12)
Interior Designer Owned - New Austin Home	$52,099	$255	55%	2	3	5	$175	❌	❌	❌	Y / Y	⭐️ 5 (45)
Artful Urban Bungalow: Stylish Comfort in ATX	$70,912	$267	70%	2	1	30	$190	❌	❌	❌	Y / Y	⭐️ 5 (44)
Villa Española - APT 2BR - 10 min to Downtown	$32,809	$108	83%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (46)
Cozy Bungalow Near Campus/Downtown ATX	$48,337	$274	48%	2	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (54)
Entire Home in Austin, TX	$19,318	$157	31%	2	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (20)
Modern Two-Bedroom Escape in Central Austin	$56,237	$233	65%	2	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (32)
Cozy Condo in Central Austin ~ 2BR/1BA, Sleeps 6	$43,637	$170	67%	2	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (86)
Mins to Downtown ~ Stunning Austin Haven ~ Pool	$26,972	$80	84%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (41)
Stylish 2BR Near UT \| Highland \| Evonify	$44,832	$178	65%	2	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Chic Cozy Updated Oasis 15 min from ATX w/ Parking	$22,227	$131	45%	2	1.5	1	$85	❌	❌	✅	Y / Y	⭐️ 4.5 (30)
Cozy cottage in North Loop for the whole family	$45,194	$178	65%	2	1	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (9)
Central Standout	$34,607	$111	84%	2	1	3	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Renovated Central Austin 2BR with Beautiful Yard	$56,475	$165	91%	2	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (44)
MODERN ATX GETAWAY- perfect townhome sleeps 5	$26,002	$107	62%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (70)
😎 MODERN & STYLISH RETREAT- spacious & convient😊	$25,140	$99	64%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (51)
Stylish 2BR Near UT \| Highland \| Evonify	$41,807	$188	57%	2	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.3 (31)
Stylish 2BR Near UT \| Highland \| Evonify	$41,310	$180	59%	2	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.2 (16)
Chic ATX Retreat–Music, Food, & Fun 10 Mins Away!	$25,829	$154	43%	2	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (52)
Luxe 2BR suite close to DT w/ king beds, fast WiFi	$88,106	$283	81%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (85)
Show-Stopping Back House + Modern Kitchen + Patio	$38,812	$126	77%	2	2	1	$127	❌	❌	❌	Y / Y	⭐️ 4.8 (113)
Charming New Build in Austin	$44,421	$186	65%	2	3	3	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Casita Plantita	$43,410	$224	52%	2	2	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (15)
Stylish 2BR Near UT \| Highland \| Evonify	$96,003	$444	58%	2	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.2 (23)
Brentwood Casita	$42,433	$155	74%	2	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (29)
Stylish 2BR Near UT \| Highland \| Evonify	$34,552	$163	55%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4 (18)
ATX City Bungalow \| Single Family Home in Austin	$41,635	$191	57%	2	2	7	$215	❌	❌	❌	Y / Y	⭐️ 0 (0)
All of North Loop at Your Door! Private Apt + Pool	$30,435	$97	82%	2	2	1	$77	✅	❌	✅	Y / Y	⭐️ 4.5 (241)
Live Like a Local \| Private Apt w/ King Bed + Pool	$30,178	$98	80%	2	2	1	$77	✅	❌	✅	Y / Y	⭐️ 4.3 (260)
Modern 2-Bedroom Austin Oasis with Hot Tub	$23,323	$134	45%	2	3	3	$130	✅	✅	✅	Y / Y	⭐️ 4.8 (34)
Blueground \| Highlands, pool & gym, vibrant area	$61,606	$263	64%	2	2	31	$375	✅	❌	❌	Y / Y	⭐️ 0 (0)
Chic Retreat in North Central Austin for 6!	$36,379	$155	56%	2	2	1	$205	❌	❌	❌	Y / Y	⭐️ 4 (5)
Tranquil 2BR Crestview Home	$31,118	$109	78%	2	1	30	$100	❌	❌	✅	Y / Y	⭐️ 5 (22)
Luxury condo in the center of ATX	$27,975	$156	49%	2	2	7	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Stylish 2BR in Highland Austin TX 5409	$24,482	$119	51%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.2 (15)

Return Metrics

106.74% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,044	$14,089	$21,134	$28,179	$35,224	$70,449	$211,347
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	$7,044	$14,089	$21,134	$28,179	$35,224	$70,449	$211,347

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

106.74%

Payback Period Days

342

Return on Investment

106.74%

110 Jacob Fontaine Ln Austin, Texas, 78752

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Ray

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$39,808

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $171/night at 63% occupancy.Projected nightly rate is $173/night at 63% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$40,911

Avg annual revenue

63%

Avg occupancy rate

$173

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

$20k

$45k

$70k

$95k

$7,045

Profit

Revenue

$39,808

Operating Expenses

$17,175

Operating Income

$22,633

Net Effective Rent

$15,588

Profit (Cash Flow)

$7,045

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

106.74%

Payback Period Days

342