BNBCalc Short Term Rental Rental Arbitrage Analysis 1621 E 6th St, Austin, TX, 78702

2 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$52,749

Profit (Cash Flow)

$3,891

Cash on Cash Return

59.0%

Annual Revenue

$52,749

AirDNA projects $249/night at 58% occupancy ($52,748).

BNB Calc projects a 57.99999999999999% occupancy rate, $249 rate per night.

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

Return Metrics

58.95% 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)	$3,891	$7,782	$11,673	$15,564	$19,456	$38,912	$116,736
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	$3,891	$7,782	$11,673	$15,564	$19,456	$38,912	$116,736

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

58.95%

Payback Period Days

619

Return on Investment

58.95%

1621 E 6th St Austin, Texas, 78702

2 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$52,749

Annual Revenue

Projected nightly rate is $249/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

$3,891

Profit

Revenue

$52,749

Operating Expenses

$18,857

Operating Income

$33,891

Net Effective Rent

$30,000

Profit (Cash Flow)

$3,891

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

58.95%

Payback Period Days

619