property-location

3907 Becker Ave Austin, Texas

4 bed • 2.5 bath • 10 guests

Purchase Price

Est. $NaN/mo

$89,010

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
$512
Occupancy
48%

$5k

$85k

$170k

$255k

BACH! Heated Pool Sleeps 14 2 miles DT & Rainey
$253,141
$164,715
$1,034
67.1%
4144193$299✅✅❌Yes / Yes❌⭐️ 4.79 (24)Profile
3-Units/ 2 homes | Sleeps 8 | East Side Vibes
$197,386
$106,504
$906
59.7%
482444$0❌❌✅Yes / Yes❌⭐️ 5 (2)Profile
East Austin family home near UT campus
$183,457
$90,155
$867
58%
46633$160❌❌✅Yes / Yes❌⭐️ 5 (1)Profile
Downtown Designer Estate | Heated Pool + Theater
$182,939
$85,787
$849
59%
4162374$0✅❌✅Yes / Yes❌⭐️ 4.98 (59)Profile
ACL Home Close to DT w/ Open Floor Plan
$153,786
$72,031
$714
59%
48232$50❌❌✅Yes / Yes❌⭐️ 5 (8)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$8,520/mo

Avg profit / month

-$2,233/mo

Best profit month

Jul $730

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-9.73%

Cap Rate

4.19%

Profit (Cummulative)

-$26,801

$10,315

$10,625

$31,500

$2,263

Total Gain

$17,278

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.