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 Rental Arbitrage Analysis 4304 Acropolis Ct, Austin, TX 78759, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$46,875

Profit (Cash Flow)

$9,042

Cash on Cash Return

109.0%

Annual Revenue

$46,875

AirDNA projects $207/night at 62% occupancy ($46,875).

BNB Calc projects a 62% occupancy rate, $207 rate per night.

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


Return Metrics

109% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$9,041$18,083$27,124$36,166$45,208$90,416$271,248
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$9,041$18,083$27,124$36,166$45,208$90,416$271,248

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

109%

Payback Period Days

335

Return on Investment

109%

property-location

4304 Acropolis Ct Austin, Texas, 78759-3409

2 bed • 2 bath • 4 guests

Agent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide


Laws


Market Data

$46,875

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$9,042

Profit

Revenue

$46,875

Operating Expenses

$17,494

Operating Income

$29,382

Net Effective Rent

$20,340

Profit (Cash Flow)

$9,042

$8,295

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$1,795

Total

$8,295

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

109%

Payback Period Days

335

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

11,696 sqft

Year built:

1981

Size:

4,368 sqft

Type:

MFR

Parking:

-

Heating:

YES

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: Quadplex (4 Units, Any Combination)
  • Stories: 2
  • Lot size: 11,696 sqft
  • Building area: 4,368 sqft
  • Garage: No
  • Heating: Yes
  • Pool: No
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 0260060213
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2022
  • Assessed Value: $834,436
  • County Est. Land Value: $150,000
  • Assessed Land Value: $150,000
  • County Est. Structure Value: $684,436
  • Market Estimate: -


Ownership

  • Name: Manuel J Erives
  • Owner Occupied: No
  • Owner Mailing Address: 12716 Oxen Way, Austin, Tx 78732
  • Years Owned: 240
  • Home Equity: -
  • Mortgage Balance Remaining: $161,000
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • Elementary School: Davis Elementary School with 5/10 star rating
  • Middle School: Murchison Middle School with 5/10 star rating
  • High School: Anderson High School with 8/10 star rating