BNBCalc Short Term Rental Rental Arbitrage Analysis 127 E Riverside Dr, Austin, TX 78704, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$46,565

Profit (Cash Flow)

$7,608

Cash on Cash Return

123.9%

Annual Revenue

$46,565

AirDNA projects $209/night at 61% occupancy ($46,564).

BNB Calc projects a 61% occupancy rate, $209 rate per night.

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

Return Metrics

123.86% 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)	$7,607	$15,215	$22,822	$30,430	$38,037	$76,075	$228,225
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	$7,607	$15,215	$22,822	$30,430	$38,037	$76,075	$228,225

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

123.86%

Payback Period Days

294

Return on Investment

123.86%

127 E Riverside Dr Austin, Texas, 78704

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$46,565

Annual Revenue

Projected nightly rate is $209/night at 61% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,608

Profit

Revenue

$46,565

Operating Expenses

$17,453

Operating Income

$29,112

Net Effective Rent

$21,504

Profit (Cash Flow)

$7,608

$6,142

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,892

Total

$6,142

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

123.86%

Payback Period Days

294