BNBCalc Short Term Rental Investment Analysis 4516 Avenue C 2, Austin, TX 78751

4 bed • 2 bath • 12 guests • $2,795

BNB

Calc

Annual Revenue

$71,902

Profit (Cash Flow)

$48,686

Cap Rate

1748.6%

Annual Revenue

$71,902

AirDNA projects $366/night at 65% occupancy ($86,891). Airbtics projects $386/night at 51% occupancy ($71,901). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 51% occupancy rate, $386 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$56,393	$80,000	$87,394	$97,648
Occupancy	44%	49%	57%	64%
Nightly Rate	$256	$414	$490	$519

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ultimate Girls Weekend Spot: 12 Beds Built for Fun	$45,363	$209	50%	4	2	2	$195	❌	❌	✅	Y / Y	⭐️ 4.5 (82)
Cool Updated Craftsman Bungalow in Hyde Park.	$97,011	$358	71%	4	2	3	$150	❌	✅	✅	Y / Y	⭐️ 5 (142)
Beautiful Home in West Austin with parking	$82,570	$470	48%	4	2	2	$0	❌	❌	❌	Y / N	⭐️ 4.5 (10)
Light & Airy Central Austin Retreat	$73,089	$358	54%	4	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.9 (371)
Luxe Retreat, Private Pool, Modern Designer Style	$103,381	$487	58%	4	4	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (20)
Affordable Getaway! 4 Units w/ FREE Parking!	$77,431	$492	43%	4	4	1	$0	❌	❌	❌	N / Y	⭐️ 0 (0)
Look No More! 4 Stylish Units, with FREE Parking!	$83,257	$517	44%	4	4	1	$0	❌	❌	❌	N / Y	⭐️ 0 (0)
Explore Downtown Austin! 4 Family-friendly Units	$88,773	$539	45%	4	4	1	$0	❌	❌	❌	N / Y	⭐️ 0 (0)
Beautiful 4 Bedroom Condo, GREAT location!	$50,828	$217	64%	4	2	2	$0	❌	❌	✅	Y / N	⭐️ 4.3 (3)
Beautiful 4 Bedroom Condo, GREAT location!	$33,314	$222	41%	4	2	2	$0	❌	❌	✅	Y / N	⭐️ 5 (4)

Return Metrics

436.92% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$48,686	$97,372	$146,058	$194,744	$243,430	$486,861	$1,460,584
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,236	$2,236	$2,236	$2,236	$2,236	$2,236	$2,236
Down Payment	$559	$559	$559	$559	$559	$559	$559
Property Appreciation	$83	$170	$259	$350	$445	$961	$3,989
Total Return	$51,564	$100,337	$149,112	$197,890	$246,670	$490,617	$1,467,368

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

436.92%

Cap Rate

1,748.64%

Return on Investment

437.92%

4516 Avenue C 2 Austin, TX, 78751

4 bed • 2 bath • 12 guests

Purchase Price

Est. $13/mo

This property is for sale!

Contact Agent

16787

Airbnb Investor Score

$48,686

Annual Profit

1748.6%

Cap Rate

436.9%

Cash on Cash

$71,902

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $366/night at 65% occupancy.Projected nightly rate is $386/night at 51% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

10 Airbnb Comparables

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

$73,501

Avg annual revenue

51%

Avg occupancy rate

$386

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

$30k

$55k

$80k

$105k

$48,686

Profit

Revenue

$71,902

Operating Expenses

$23,027

Operating Income

$48,875

Mortgage & Taxes

$189

Profit (Cash Flow)

$48,686

$11,143

Cash Investment

Down Payment

$559

Renos & Furnishing

$10,500

Closing Costs

$84

Total

$11,143

DSCR Ratio

Strong

259.22

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

436.92%

Cap Rate

1,748.64%

Return on Investment

437.92%

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

$133

Deductible property tax

$28

Your total deduction

-$46,960

Your adjusted annual income

$150,000 - -$46,960 = $196,960

Taxes on $196,960 (30%)

$59,088

Your old tax bill

$45,000

Your new tax bill

$59,088

Estimated tax savings

-$14,088

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -