BNBCalc Short Term Rental Rental Arbitrage Analysis 1104 Sabine St, Austin, TX, 78701

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$40,235

Profit (Cash Flow)

-$27,491

Cash on Cash Return

-632.0%

Annual Revenue

$40,235

AirDNA projects $129/night at 71% occupancy ($33,452). Airbtics projects $153/night at 72% occupancy ($40,235). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 72% occupancy rate, $153 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,458	$39,159	$60,408	$86,307
Occupancy	61%	76%	85%	98%
Nightly Rate	$110	$136	$189	$231

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury stay/Heart of the city! Blocks to 6 st!	$34,071	$189	44%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (44)
Lovely Getaway w/King Bed - Downtown ATX	$52,185	$139	100%	1	1	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (116)
The Urban Cottage — Bungalow-Style Guesthouse Near Downtown	$36,987	$154	65%	1	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (511)
Cozy East Austin guest house	$28,269	$109	69%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 5 (267)
Austin, TX, 1-Bedroom #1	$62,800	$279	58%	1	1	1	$99	✅	❌	❌	Y / Y	⭐️ 0 (1)
Willies RV	$22,172	$67	86%	1	1	1	$30	❌	❌	✅	N / Y	⭐️ 5 (251)
Austin, TX, 1-Bedroom #3	$53,459	$235	58%	1	1	1	$99	✅	❌	❌	Y / Y	⭐️ 0 (2)
Airstream Dream - East Downtown Oasis	$26,685	$97	72%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 5 (519)
Chic downtown 6th St. Condo	$40,172	$149	72%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (526)
Eastside 1-BR Home w/ Loft & Off-Street Parking	$40,193	$145	73%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (152)
Private Oasis in East Austin	$37,972	$99	98%	1	1	2	$70	❌	❌	✅	N / Y	⭐️ 5 (305)
Sonder at East 5th \| One-Bedroom Apartment	$60,665	$195	85%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.6 (17)
Trendy East Austin Location, Downtown Staycation	$75,619	$213	97%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (424)
Luxury Condo Downtown Austin, TX	$68,350	$415	45%	1	1	1	$0	✅	✅	❌	Y / N	⭐️ 0 (1)
Sonder at East 5th \| 1BR Apartment w/ Balcony	$28,790	$207	38%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (160)
Cheerful 1-bedroom full home in center of Austin	$16,144	$137	31%	1	1	1	$50	❌	❌	❌	N / N	⭐️ 4.5 (6)
Modern Luxe APT 1Br/1Ba ATXDT	$87,133	$248	94%	1	1	3	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (31)
East Austin Alley Flat - Walk to 6th, Rainey, & DT	$32,279	$190	45%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (94)
Walk to Moody and UTexas! Great for ATX Events	$35,552	$125	76%	1	1	1	$30	❌	❌	✅	Y / Y	⭐️ 5 (143)
Unique East Side Bungalow \| Moody Center \| UTexas	$33,326	$116	75%	1	1	1	$40	❌	❌	✅	N / Y	⭐️ 5 (216)
Walk to 6th, Rainey St and Convention Ctr	$19,280	$109	48%	1	1	2	$65	❌	❌	❌	N / Y	⭐️ 5 (710)
East Side Treetop Getaway	$36,147	$111	85%	1	1	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (49)
Stay like a Local W/King Bed - Eastside	$50,979	$136	100%	1	1	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (97)
Sentral Designer Furnished 1BR Apt on East 6th St	$22,579	$199	31%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (136)
Eastside Cabana - Near UT,Downtown	$30,571	$95	81%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (1012)
Hidden Gem - Capital Escape	$35,119	$113	81%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (65)
Chill Downtown Getaway	$33,816	$109	82%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (52)
Downtown Retreat @ Casa Neuces II	$33,270	$117	75%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (418)
East Side Gem w/ pool – Walk to E 6th, Mins to DT	$39,526	$110	95%	1	1	2	$85	✅	❌	❌	Y / Y	⭐️ 5 (351)
The Brady Carriage House - Quiet Downtown Retreat!	$39,602	$121	86%	1	1	2	$84	❌	❌	❌	Y / Y	⭐️ 5 (459)
Sleek Downtown Condo w/ Parking, Balcony and Gym	$37,210	$118	83%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 5 (332)
SuperHost - New Condo w/ Parking, Balcony and Gym	$35,649	$110	85%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (264)
Prime Austin Location Downtown Staycation	$63,684	$174	100%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (344)
Downtown Luxe Escape, Walk to 100s of venues!	$31,083	$128	63%	1	1	4	$65	❌	❌	❌	Y / Y	⭐️ 5 (594)
Cool Designer Casita - No Cleaning Fee - Hot Area	$49,140	$137	98%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (154)
Austin- Spacious 1BR Condo, Full kitchen and Pool	$72,117	$231	79%	1	1	1	$103	✅	❌	❌	Y / Y	⭐️ 5 (6)
Downtown Oasis - Quiet Retreat	$37,636	$134	76%	1	1	3	$60	❌	❌	❌	Y / Y	⭐️ 5 (546)
Sentral 1 Bedroom Apt on East 6th St	$22,136	$189	32%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (322)
Downtown Treetop Hideaway- SXSW, 6th St, UT Campus	$43,154	$136	85%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (802)
Eastside Spartan - Near Downtown,UT	$21,564	$74	72%	1	1	1	$55	❌	❌	❌	N / Y	⭐️ 5 (836)

Return Metrics

-631.98% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$27,491	-$54,982	-$82,473	-$109,965	-$137,456	-$274,913	-$824,739
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	-$27,491	-$54,982	-$82,473	-$109,965	-$137,456	-$274,913	-$824,739

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-631.98%

Payback Period Days

Return on Investment

-631.98%

1104 Sabine St Austin, Texas, 78701

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$40,235

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $129/night at 71% occupancy.Projected nightly rate is $153/night at 72% occupancy.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$40,677

Avg annual revenue

72%

Avg occupancy rate

$153

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

$15k

$40k

$65k

$90k

-$27,491

Profit

Revenue

$40,235

Operating Expenses

$17,231

Operating Income

$23,005

Net Effective Rent

$50,496

Profit (Cash Flow)

-$27,491

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-631.98%

Payback Period Days