BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1510 W 6th St 111, Austin, TX, 78703

1 bed • 1 bath • 4 guests • $318,000

BNB

Calc

Annual Revenue

$55,795

Profit (Cash Flow)

$13,410

Cap Rate

11.0%

Annual Revenue

$55,795

AirDNA projects $197/night at 51% occupancy ($36,696). Airbtics projects $225/night at 54% occupancy ($44,377). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 67% occupancy rate, $228 rate per night.

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

Percentiles25%50%75%90%
Revenue$17,693$32,728$57,411$126,478
Occupancy38%49%67%81%
Nightly Rate$123$176$228$420

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
The Treehouse
$53,843
$178
81%
123$115❌❌❌Y / Y⭐️ 5 (24)
ATX Best Location Downtown Cool, Fun & Walkable
$33,984
$124
74%
113$80✅❌❌Y / Y⭐️ 4.8 (264)
{ATX Boho Chic} w/ Pool, Walk DT, W 6th & Zilker
$32,252
$207
41%
111$85✅❌❌Y / Y⭐️ 5 (237)
Cozy Tiny House in Clarksville ATX
$28,900
$119
65%
112$49❌❌✅N / Y⭐️ 5 (294)
Walkable 6th St, Newly Renovated with Free Parking
$22,859
$108
51%
111$150❌❌❌Y / Y⭐️ 4.8 (20)
Boho Bliss (ACL, 6th street, downtown)
$31,557
$216
37%
112$100❌❌✅Y / Y⭐️ 5 (33)
Location! 6th St, walk everywhere
$20,165
$106
49%
112$95✅❌❌Y / N⭐️ 4.8 (257)
Cozy Downtown Getaway w/ Pool
$35,189
$142
65%
112$100✅❌✅Y / Y⭐️ 4.8 (100)
Comfy 1 bed w/pool: W 6th, DT, ACL, walkable
$31,904
$110
76%
111$50✅❌❌Y / Y⭐️ 5 (103)
Hip Condo on West 6th, Walk to Zilker or Downtown!
$37,991
$182
56%
114$75✅❌❌Y / Y⭐️ 4.8 (81)
Prime Location w King Accommodations Near Downtown
$37,453
$121
81%
111$65❌❌❌N / Y⭐️ 4.5 (108)
Cheery 6th St Condo With Pool
$32,700
$137
62%
112$80✅❌✅Y / Y⭐️ 5 (42)
W 6th Condo with Pool, walk to ACL! Quaint Gem.
$33,665
$145
63%
112$70✅❌❌N / Y⭐️ 4.7 (184)
LOCATION & LUXURY - walk to downtown & Whole Foods
$45,060
$128
94%
111$60❌❌❌Y / Y⭐️ 4.9 (507)
1313Up - A Stylish Clarksville Loft
$32,303
$228
38%
112$65❌❌❌N / Y⭐️ 5 (85)
Marfa Inspired Downtown Austin Condo
$46,346
$143
84%
112$90❌❌❌Y / Y⭐️ 4.9 (52)
Wyndham Austin Resort|1BR/1BA King Bed w/ Gym&Pool
$113,895
$759
41%
112$0✅❌❌Y / Y⭐️ 0 (0)
Wyndham Austin Resort|1BR/1BA King Bed w/ Gym&Pool
$113,746
$758
41%
112$0✅❌❌Y / Y⭐️ 5 (1)
Cozy Studio steps away from Downtown + Shops
$19,018
$96
48%
111$90❌❌✅Y / Y⭐️ 5 (31)
Charm meets modern in Clarksville
$56,513
$204
75%
113$85❌❌❌Y / Y⭐️ 5 (36)
Cozy 1 BD Apt – Walk to DT, SXSW, ACL, near F1
$33,676
$146
62%
111$90❌❌✅Y / Y⭐️ 5 (26)
Stylish Studio | Downtown | Evonify 1878
$15,018
$70
50%
111$80❌❌❌Y / Y⭐️ 4.5 (86)
Wyndham Austin Resort|1BR/1BA King Bed w/ Gym&Pool
$96,203
$751
35%
112$0✅❌❌Y / Y⭐️ 4 (1)
Neon Cool with Pool Clarksville by DT*FREE PARKING
$27,977
$92
78%
1114$99✅❌❌Y / Y⭐️ 4.8 (316)
Wyndham Austin Resort|1BR/1BA King Bed w/ Gym&Pool
$94,047
$584
44%
112$0✅❌❌Y / Y⭐️ 5 (1)
Convenient And Central Modern Haven
$47,587
$197
66%
111$0❌❌✅Y / Y⭐️ 5 (3)
Modern 1bd Apt, Sleeps 4
$61,567
$230
71%
111$150❌❌❌Y / Y⭐️ 4.8 (47)
Wyndham Austin Resort|1BR/1BA King Bed w/ Gym&Pool
$33,936
$244
38%
112$0✅❌❌Y / Y⭐️ 5 (1)
Wyndham Austin Resort|1BR/1BA King Bed w/ Gym&Pool
$33,936
$244
38%
112$0✅❌❌Y / Y⭐️ 0 (0)
W 6th Street Clarksville Cutie! This is Austin!
$24,810
$179
37%
112$70✅❌✅Y / Y⭐️ 4.7 (29)
Centrally located Cozy tiny Loft
$17,704
$124
34%
111$189❌❌✅Y / Y⭐️ 4.8 (13)
Downtown ATX 2 Bedroom Home!
$10,283
$84
24%
112$120❌❌❌N / Y⭐️ 4.5 (22)
Work from Home in 6th St Oaxacan Oasis with Pool
$39,938
$124
88%
112$0✅❌✅Y / Y⭐️ 5 (42)
Stylish 1BR | Downtown | Evonify
$52,166
$313
44%
111$80❌❌❌Y / Y⭐️ 4.5 (39)
Downtown ATX 1 Bedroom (2 guests)
$27,172
$116
64%
113$0✅❌❌Y / Y⭐️ 4.9 (42)
ACL Austin Treehouse
$35,011
$217
43%
112$100❌❌❌N / Y⭐️ 4.8 (90)
W 8th 1BR condo w/rooftop Pool
$23,106
$335
17%
112$119✅❌❌Y / N⭐️ 5 (4)
Stylish 1BR | Downtown | Evonify
$32,369
$402
22%
111$0❌❌❌Y / Y⭐️ 3.6 (3)
Central city oasis
$24,837
$174
39%
111$0❌❌✅Y / Y⭐️ 5 (14)
Gem in Clarksville
$31,403
$195
44%
112$0❌❌❌Y / Y⭐️ 0 (2)

Return Metrics

17.32% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$13,410$26,820$40,230$53,640$67,050$134,100$402,302
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$3,124$6,440$9,962$13,700$17,669$41,503$254,400
Down Payment$63,600$63,600$63,600$63,600$63,600$63,600$63,600
Property Appreciation$9,540$19,366$29,487$39,911$50,649$109,365$453,869
Total Return$89,674$116,227$143,279$170,852$198,969$348,569$1,174,172

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

17.32%

Cap Rate

10.96%

Return on Investment

33.69%

property-location

1510 W 6th St Austin, Texas, 78703

1 bed • 1 bath • 4 guests

Est. $1,525/mo

Agent

Inquire about this property

Contact Agent

$318,000

Zestimate

Austin

Guide

Zoning

Market

Guide


Laws


Market Data

102

Airbnb Investor Score

$13,410

Annual Profit

11.0%

Cap Rate

17.3%

Cash on Cash

$55,795

Annual Revenue

BNBCalc predicts this property will get $225 per night with 54% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$40,552

Avg annual revenue

54%

Avg occupancy rate

$225

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

$10k

$45k

$80k

$115k

Sign up to see the data on 40 all comparables

$13,410

Profit

Revenue

$55,795

Operating Expenses

$20,933

Operating Income

$34,861

Mortgage & Taxes

$21,451

Profit (Cash Flow)

$13,410

$77,390

Cash Investment

Down Payment

$63,600

Renos & Furnishing

$4,250

Closing Costs

$9,540

Total

$77,390

DSCR Ratio

Strong

1.63

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.32%

Cap Rate

10.96%

Profit (Cummulative)

$13,410

$3,124

$4,250

$9,540

$0

Total Gain

$26,074

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

$15,093

Deductible property tax

$3,148

Your total deduction

$18,680

Your adjusted annual income

$150,000 - $18,680 = $131,320


Taxes on $131,320 (30%)

$39,396

Your old tax bill

$45,000

Your new tax bill

$39,396


Estimated tax savings

$5,604

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:

827.64 sqft

Year built:

1964

Size:

528 sqft

Type:

CONDO

Parking:

-

Heating:

Central

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: CONDO
  • Stories: 1
  • Lot size: 827.64 sqft
  • Building area: 528 sqft
  • Garage: No
  • Heating: Central
  • Pool: No
  • Fireplaces: 0
  • Basement: No
  • Cooling: Central Air
  • View: None
  • Parking: Open
  • Amenities: Dishwasher, Disposal, Electric Range, Microwave, Free-Standing Range, Refrigerator, Washer/Dryer Stacked
  • Price per square foot: $567

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 01080321200000
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $299,600


Schools

  • Middle School: O Henry Middle School with 5/10 star rating
  • High School: Austin High School with 7/10 star rating