BNBCalc Short Term Rental Investment Analysis 1139 Gunter St A, Austin, TX 78721

4 bed • 3 bath • 12 guests • $567,000

BNB

Calc

Annual Revenue

$55,422

Profit (Cash Flow)

-$3,711

Cap Rate

6.1%

Annual Revenue

$55,422

AirDNA projects $275/night at 37% occupancy ($37,163). Airbtics projects $281/night at 54% occupancy ($55,422). Airbtics predicts this property will perform in the 38% revenue percentile

BNB Calc projects a 54% occupancy rate, $281 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$49,923	$55,758	$84,283	$85,769
Occupancy	46%	54%	59%	69%
Nightly Rate	$231	$262	$344	$373

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sleeps 11 \| 5 mins to downtown \| Patio + Backyard	$52,506	$273	46%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (138)
Eastside Gem, Spacious and Stylish	$45,249	$158	68%	4	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (74)
5 Mins to Downtown \| Sleeps 11 \| Patio+Backyard	$49,063	$252	46%	4	3	2	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (127)
East Austin Cutie	$56,460	$328	44%	4	3	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (69)
༄ Paradise Pool Palace • 6th Street—4 min Uber	$85,302	$350	57%	4	3	1	$249	✅	✅	✅	Y / Y	⭐️ 4.8 (98)
Large Comfortable House On Eastside Austin	$55,057	$225	60%	4	3	2	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (62)
Duplex-Unit A Near DWTN & Austin-Bergstrom Airport	$28,973	$220	31%	4	2	2	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
17 BEDS ★ ON EAST 7TH STREET ★ MINS FROM DT & 6TH	$88,316	$388	54%	4	3	1	$170	❌	❌	✅	Y / Y	⭐️ 4.5 (179)
Modern ATX Mansion 6th Street — 3 min scooter	$85,486	$372	55%	4	3	1	$229	❌	❌	✅	Y / Y	⭐️ 4.8 (136)
East Austin Getaway	$81,228	$249	81%	4	2	4	$200	❌	❌	✅	Y / Y	⭐️ 5 (78)

Return Metrics

-2.62% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,710	-$7,421	-$11,132	-$14,843	-$18,553	-$37,107	-$111,323
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$453,600	$453,600	$453,600	$453,600	$453,600	$453,600	$453,600
Down Payment	$113,400	$113,400	$113,400	$113,400	$113,400	$113,400	$113,400
Property Appreciation	$17,010	$34,530	$52,576	$71,163	$90,308	$195,000	$809,257
Total Return	$580,299	$594,108	$608,443	$623,320	$638,754	$724,892	$1,264,934

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.62%

Cap Rate

6.09%

Return on Investment

13.36%

1139 Gunter St A Austin, TX, 78721

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,720/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$3,710

Annual Profit

6.1%

Cap Rate

-2.6%

Cash on Cash

$55,422

Annual Revenue

This property is projected to be in the top 38% revenue percentile compared to similar properties nearby.
Projected nightly rate is $275/night at 37% occupancy.Projected nightly rate is $281/night at 54% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$62,764

Avg annual revenue

54%

Avg occupancy rate

$281

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

$50k

$70k

$90k

-$3,711

Profit

Revenue

$55,422

Operating Expenses

$20,885

Operating Income

$34,537

Mortgage & Taxes

$38,248

Profit (Cash Flow)

-$3,711

$141,160

Cash Investment

Down Payment

$113,400

Renos & Furnishing

$10,750

Closing Costs

$17,010

Total

$141,160

DSCR Ratio

Weak

0.90

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.62%

Cap Rate

6.09%

Return on Investment

13.36%

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

$26,910

Deductible property tax

$5,613

Your total deduction

$61,366

Your adjusted annual income

$150,000 - $61,366 = $88,634

Taxes on $88,634 (30%)

$26,590

Your old tax bill

$45,000

Your new tax bill

$26,590

Estimated tax savings

$18,410

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: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -