BNBCalc Short Term Rental Rental Arbitrage Analysis 1211 E 5th St., Austin, TX, 78702

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$56,193

Profit (Cash Flow)

$23,664

Cash on Cash Return

544.0%

Annual Revenue

$56,193

AirDNA projects $162/night at 62% occupancy ($36,685). Airbtics projects $152/night at 68% occupancy ($37,751). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 85% occupancy rate, $181 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,067	$38,365	$57,614	$70,181
Occupancy	56%	70%	85%	92%
Nightly Rate	$120	$146	$181	$204

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Downtown Luxe Escape, Walk to 100s of venues!	$31,564	$125	66%	1	1	4	$65	❌	❌	❌	Y / Y	⭐️ 5 (585)
Prime Austin Location Downtown Staycation	$59,600	$177	92%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (320)
Stay like a Local W/King Bed - Eastside	$54,664	$147	99%	1	1	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (83)
Cenote one bedroom	$24,973	$84	77%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 5 (523)
Walk to 6th, Rainey St and Convention Ctr	$15,586	$103	41%	1	1	2	$65	❌	❌	❌	N / Y	⭐️ 5 (700)
Chic downtown 6th St. Condo	$38,967	$134	77%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (512)
Sentral Designer Furnished 1BR Apt on East 6th St	$21,550	$184	32%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (135)
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	$80,139	$238	92%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (405)
Sentral 1 Bedroom Apt on East 6th St	$20,532	$165	34%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (312)
Eastside 1-BR Home w/ Loft & Off-Street Parking	$36,149	$142	67%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (145)
Sonder at East 5th \| 1BR Apartment w/ Balcony	$26,089	$198	36%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (144)
East Austin Alley Flat - Walk to 6th, Rainey, & DT	$34,109	$181	50%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (88)
Sonder at East 5th \| One-Bedroom Apartment w/ Den	$59,420	$191	85%	1	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (54)
One Bedroom Urban Delight	$36,234	$140	68%	1	1	1	$95	✅	❌	❌	Y / Y	⭐️ 4.8 (24)
Walk to 6th and Rainy St	$18,536	$102	43%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
East Downtown Modern Home	$16,558	$58	72%	1	1	2	$90	✅	✅	❌	Y / N	⭐️ 4.7 (20)
Sonder at East 5th \| One-Bedroom Apartment	$16,544	$226	20%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (555)
East Side Treetop Getaway	$34,465	$107	85%	1	1	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (37)
Walk to Hip E Side+DT from Elegant Carriage House!	$25,490	$117	57%	1	1	30	$135	❌	❌	❌	Y / Y	⭐️ 5 (318)
East Side Sunlit Escape	$53,209	$163	87%	1	1	1	$120	❌	❌	❌	N / Y	⭐️ 5 (45)
Hip East Austin \| Walkable Detached Casita	$28,522	$146	48%	1	1	13	$125	❌	❌	❌	Y / Y	⭐️ 5 (15)
Sentral Spacious 30+ Day 1BR Apt in East Austin	$30,334	$112	74%	1	1	30	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (17)
Eastbound and downtown	$36,046	$113	84%	1	1	1	$60	✅	❌	✅	Y / Y	⭐️ 4.8 (42)
Downtown loft	$22,149	$203	29%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (131)
Huge Modern Loft in the Heart of East 6th Street	$58,079	$221	68%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (486)
Conveniently Located Condo!	$43,331	$138	84%	1	1	2	$50	✅	❌	❌	Y / Y	⭐️ 5 (66)
Chic Getaway w/King Bed - EastSide ATX	$44,286	$121	100%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (27)
Bright East Austin Apartment	$41,101	$144	76%	1	1	2	$120	❌	❌	❌	N / Y	⭐️ 5 (8)
Luxury Condo in Prime Spot	$53,527	$253	55%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (13)
Urban Oasis Downtown	$34,603	$163	58%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (11)
Trendy East Side \| 1-Bedroom Apt I The Bindel	$32,033	$138	62%	1	1	30	$100	❌	❌	✅	N / Y	⭐️ 5 (8)
Entire Beautiful Condo - Downtown Austin	$36,405	$135	69%	1	1	1	$80	✅	✅	❌	Y / Y	⭐️ 4.5 (7)
Cozy Studio overlooking East Side Austin	$48,016	$163	80%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (18)
Central Upscale Getaway	$56,878	$182	85%	1	1	1	$99	✅	❌	❌	Y / Y	⭐️ 4.8 (44)
Comfy modern 1BR Apt on East 5th St	$50,948	$160	87%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (103)
Elegant Escape w/ King Bed - EastSide ATX	$30,568	$87	96%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (15)
casita east atx	$37,134	$114	89%	1	1	6	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
LA HACIENDA - Walk DT, Convention Cntr, Rainey St!	$42,559	$171	68%	1	1	5	$89	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Apartment - 1 Bed - Convention Center	$41,688	$170	67%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (6)

Return Metrics

543.99% 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)	$23,663	$47,327	$70,991	$94,654	$118,318	$236,637	$709,911
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	$23,663	$47,327	$70,991	$94,654	$118,318	$236,637	$709,911

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

543.99%

Payback Period Days

Return on Investment

543.99%

1211 E 5th St. Austin, Texas, 78702

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$56,193

Annual Revenue

BNBCalc predicts this property will get $152 per night with 68% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$38,331

Avg annual revenue

68%

Avg occupancy rate

$152

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

$35k

$60k

$80k

$23,664

Profit

Revenue

$56,193

Operating Expenses

$19,305

Operating Income

$36,888

Net Effective Rent

$13,224

Profit (Cash Flow)

$23,664

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

543.99%

Payback Period Days