property-location

4519 Depew Ave Austin, Texas

7 bed • 5 bath • 16 guests

Purchase Price

Est. $NaN/mo

$152,203

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
$985
Occupancy
42%

$40k

$150k

$265k

$385k

Huge Hot Tub! No Cleaning Fee! Nov-Feb Discounts!
$383,104
$253,992
$1,403
74.8%
71669114$300✅✅✅Yes / Yes❌⭐️ 4.95 (116)Profile
8 Bedroom Downtown House
$262,362
$192,990
$2,257
31.8%
8166984$0❌❌❌Yes / Yes❌⭐️ 2.5 (1)

—

Dip into the 512 Experience! 6 BDRMS W/Pool Mins to DT
$217,038
$147,772
$1,071
55.5%
6168566$0✅❌✅Yes / Yes❌⭐️ 2.5 (2)

—

Dip into the 512! Custom Built w/Pool in DT Austin
$213,167
$144,593
$1,054
55.4%
61685126$500✅❌✅Yes / Yes❌⭐️ 4.79 (38)Profile
ArtHaus Luxe Home with Pool Hot Tub Sauna & Gym
$212,215
$159,373
$1,450
40.1%
6166195$0✅✅❌Yes / Yes✅⭐️ 5 (33)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$12,083/mo

Avg profit / month

-$180/mo

Best profit month

Jul $5,432

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

0.6%

Cap Rate

6.59%

Profit (Cummulative)

-$2,157

$14,235

$17,250

$43,470

$4,285

Total Gain

$59,834

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.