BNBCalc Short Term Rental Investment Analysis 1901 Fairlawn Ln, Austin, TX, 78704

1 bed • 1 bath • 1 guests • $879,000

BNB

Calc

Annual Revenue

$44,027

Profit (Cash Flow)

-$34,672

Cap Rate

2.8%

Annual Revenue

$44,027

AirDNA projects $150/night at 62% occupancy ($33,967). Airbtics projects $127/night at 74% occupancy ($34,325). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 82% occupancy rate, $147 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,185	$32,910	$45,954	$62,656
Occupancy	68%	76%	82%	87%
Nightly Rate	$98	$114	$147	$189

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Trendy Travis Heights Flat	$23,836	$93	69%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 5 (672)
Brand-New Unit for R + R, Minutes from Downtown!	$55,159	$162	89%	1	1	1	$72	❌	❌	❌	Y / Y	⭐️ 4.5 (253)
Free Parking, Travis Heights \| Merlin - Portoro	$32,046	$106	78%	1	1	2	$85	❌	❌	❌	N / N	⭐️ 5 (82)
Boutique Riverside Condo - 5 min to DT	$26,452	$85	75%	1	1	1	$80	❌	❌	❌	N / Y	⭐️ 5 (80)
Bloom's Treehouse - Boho Inspired Retreat	$33,831	$104	87%	1	1	1	$65	❌	❌	✅	N / Y	⭐️ 5 (92)
Enjoy Heated Waterfall Pool at Lux SOCO Getaway	$57,667	$202	78%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 5 (1023)
The Soco Studio by Lodgewell \| 2 cute 2 b 4 gotten	$40,192	$125	83%	1	1	1	$111	❌	❌	❌	Y / Y	⭐️ 5 (222)
Peaceful, Historic Cottage Near SOCO	$29,376	$111	69%	1	1	1	$48	❌	❌	❌	Y / Y	⭐️ 5 (623)
50% off thru 2/15! Super Suite Space, Walk to SoCo	$30,800	$122	65%	1	1	1	$111	❌	❌	❌	N / Y	⭐️ 5 (132)
Private condo in the perfect Atx location!	$33,532	$142	63%	1	1	2	$79	✅	❌	✅	Y / Y	⭐️ 5 (66)
Quiet Apt On Congress-Free Parking, Wi-Fi, Coffee	$23,212	$111	53%	1	1	1	$70	✅	❌	✅	Y / Y	⭐️ 5 (93)
Take a Dip in Heated Pool at Lux SoCo Retreat	$68,427	$228	82%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 5 (995)
Travis Heights Oasis!	$31,097	$119	69%	1	1	2	$55	✅	❌	✅	N / Y	⭐️ 5 (84)
Enjoy Heated Waterfall Pool + Art at SOCO Gallery	$71,337	$219	89%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (340)
Travis Heights Art Dwelling	$37,187	$140	71%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (234)
SoCo Private Cozy 1bd 1b Suite	$31,437	$104	81%	1	1	3	$100	✅	❌	✅	Y / Y	⭐️ 5 (50)
5 MINS to DT -Comfy 1B/1B - Pet friendly	$24,234	$84	66%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (53)
Brand new, Private Studio close to Downtown Austin	$33,207	$88	96%	1	1	1	$65	❌	❌	✅	N / Y	⭐️ 5 (438)
1br, SoCo \|Retro Cowboy Studio - Portoro	$33,320	$116	76%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (111)
Cozy 1 bd Apartment Downtown with a View	$15,258	$59	66%	1	1	2	$65	✅	❌	❌	Y / Y	⭐️ 5 (113)
Close to DT SoCo and Townlake w Private Entrance	$29,975	$98	80%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (297)
Cool Artistic "Treehouse" Cabin	$32,212	$134	60%	1	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (574)
Modern and Cozy Guesthouse at the heart of Austin	$37,674	$119	86%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (99)
Airstream SOCO Glamping - Hot Tub and Heated Pool	$45,292	$165	75%	1	1	1	$0	✅	✅	❌	N / N	⭐️ 5 (68)
Austin condo close to S. Congress & Downtown	$34,412	$107	86%	1	1	1	$67	✅	❌	✅	Y / Y	⭐️ 5 (104)
Sunny Travis Heights Bungalow apartment	$13,923	$113	33%	1	1	2	$50	❌	❌	❌	N / N	⭐️ 5 (179)
Great secret, Walk to Restaurants, Downtown, River	$18,741	$90	53%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 4.8 (65)
Charming unit in ideal location!	$51,086	$178	76%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (34)
Modern Apt-So.Congress/Travis Heights	$45,811	$169	71%	1	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (45)
Cozy South Austin Guest House with Private Entrance	$21,986	$113	52%	1	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (373)
Travis Heights Flat close to South Congress	$25,729	$98	69%	1	1	2	$70	✅	❌	❌	Y / Y	⭐️ 4.5 (204)
Riverside Gem for 4 \| Swimming Pool + Free Parking	$26,835	$84	79%	1	1	1	$77	✅	❌	❌	Y / Y	⭐️ 4.5 (153)
South Congress Apartment	$23,481	$79	80%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 5 (1087)
Good Vibes Only: 8min walk to SoCo + Free parking	$28,801	$92	82%	1	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (114)
Downtown Retreat w/ Pool Access \| Mins to Zilker	$52,225	$188	73%	1	1	1	$105	✅	❌	❌	Y / Y	⭐️ 5 (103)
SoCo Hideout	$28,578	$117	63%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (155)
Superbly located SoCo Studio Apartment	$41,206	$145	76%	1	1	1	$30	❌	❌	✅	Y / Y	⭐️ 5 (266)
Lady Bird Condo. Walk Downtown. Relax by Pool	$44,892	$155	77%	1	1	2	$80	✅	❌	✅	Y / Y	⭐️ 5 (123)
Walk to SOCO from Your Retreat with Heated Pool	$64,211	$204	86%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (997)
South Congress Renovated Condo w/ Pool!	$42,617	$113	100%	1	1	1	$65	✅	❌	✅	Y / Y	⭐️ 5 (465)

Return Metrics

-16.79% 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)	-$34,671	-$69,343	-$104,014	-$138,686	-$173,357	-$346,715	-$1,040,145
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$703,200	$703,200	$703,200	$703,200	$703,200	$703,200	$703,200
Down Payment	$175,800	$175,800	$175,800	$175,800	$175,800	$175,800	$175,800
Property Appreciation	$26,370	$53,531	$81,507	$110,322	$140,001	$302,302	$1,254,563
Total Return	$870,698	$863,188	$856,492	$850,636	$845,644	$834,587	$1,093,418

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.79%

Cap Rate

2.8%

Return on Investment

0.16%

1901 Fairlawn Ln Austin, Texas, 78704

1 bed • 1 bath • 1 guests

Purchase Price

Est. $4,216/mo

Inquire about this property

Contact Agent

$879,000

Zestimate

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

-63

Airbnb Investor Score

-$34,671

Annual Profit

2.8%

Cap Rate

-16.8%

Cash on Cash

$44,027

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $150/night at 62% occupancy ($33,967.69). Airbtics projects $127/night at 74% occupancy ($34,325).

Occupancy Rate

Top 26% 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.

$36,032

Avg annual revenue

74%

Avg occupancy rate

$127

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

$30k

$50k

$70k

-$34,672

Profit

Revenue

$44,027

Operating Expenses

$19,403

Operating Income

$24,623

Mortgage & Taxes

$59,295

Profit (Cash Flow)

-$34,672

$206,420

Cash Investment

Down Payment

$175,800

Renos & Furnishing

$4,250

Closing Costs

$26,370

Total

$206,420

DSCR Ratio

Weak

0.42

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.79%

Cap Rate

2.8%

Return on Investment

0.16%

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

$41,718

Deductible property tax

$8,702

Your total deduction

$222,706

Your adjusted annual income

$150,000 - $222,706 = -$72,706

Taxes on -$72,706 (30%)

-$21,812

Your old tax bill

$45,000

Your new tax bill

-$21,812

Estimated tax savings

$66,812

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:

7,143 sqft

Year built:

1962

Size:

1,653 sqft

Type:

MULTI_FAMILY

Parking:

Heating:

Forced air, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MULTI_FAMILY

Stories: -

Lot size: 7,143 sqft

Building area: 1,653 sqft

Garage: No

Heating: Forced air, electric

Pool: No

Fireplaces: -

Basement: No

Cooling: Central

View: -

Parking: Carport

Amenities: Garbage disposal, Microwave, Refrigerator

Price per square foot: $538

Lot Info

Zoning: -

Land Use: -

Parcel Number: 284600

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $1,064,363

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $889,600

Schools

Elementary School: Travis Heights Elementary School with 7/10 star rating
Middle School: Fulmore Middle School with 3/10 star rating
High School: Travis High School with 2/10 star rating