BNBCalc Short Term Rental Rental Arbitrage Analysis 48 East Ave

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$52,613

Profit (Cash Flow)

-$4,026

Cash on Cash Return

-92.6%

Annual Revenue

$52,613

AirDNA projects $215/night at 67% occupancy ($52,613). Airbtics projects $176/night at 72% occupancy ($46,283). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, $215 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,776	$45,541	$65,171	$89,181
Occupancy	61%	73%	85%	97%
Nightly Rate	$140	$163	$201	$243

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Walk Everywhere 1BR Natiivo Austin 11th-Floor	$33,641	$133	66%	1	2	1	$76	✅	❌	❌	Y / Y	⭐️ 4.8 (88)
Spacious Luxury Condo. Steps from Lake & Rainey st	$58,882	$243	64%	1	1	1	$109	✅	❌	❌	Y / Y	⭐️ 5 (100)
Vice by AvantStay \| DT Condo w/ Luxury Amenities	$53,772	$154	93%	1	1	1	$90	✅	❌	✅	Y / Y	⭐️ 4.8 (42)
Luxury Amenities in Austin \| Stubbs by AvantStay	$45,714	$140	85%	1	1	1	$90	✅	❌	✅	Y / Y	⭐️ 4.9 (51)
Cedar Door by AvantStay \| Condo + Luxury Amenities	$56,409	$196	76%	1	1	1	$90	✅	❌	✅	Y / Y	⭐️ 4.8 (64)
Luxury 24th Floor Rainey St. District Condo	$62,045	$236	68%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (171)
Majestic by AvantStay \| Close To Rainey District!	$42,330	$151	73%	1	1	1	$90	✅	❌	✅	Y / Y	⭐️ 4.7 (30)
Luxury Corner Unit-Rooftop Pool steps 2 Rainey St	$63,115	$179	92%	1	1	1	$135	✅	❌	❌	Y / Y	⭐️ 4.9 (146)
Carousel by AvantStay \| 5mins to 6th St	$59,434	$199	79%	1	1	1	$90	✅	❌	✅	Y / Y	⭐️ 4.7 (47)
Billy by AvantStay \| Condo w/ Luxury Amenities	$40,535	$142	74%	1	1	1	$90	✅	❌	✅	Y / Y	⭐️ 4.8 (62)
Saxon by AvantStay \| Luxury Amenities in DT Austin	$61,194	$205	80%	1	1	1	$90	✅	❌	✅	Y / Y	⭐️ 4.9 (43)
ATX Luxe 27th-fl Condo & Rooftop Pool w/ Lake View	$65,112	$200	86%	1	1	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (106)
Luxury condo w/Private Balcony, Rooftop Pool	$48,075	$212	60%	1	1	2	$95	✅	❌	✅	Y / Y	⭐️ 5 (102)
Heavenly Luxury on Rainey ST \| Epic Rooftop Pool	$42,510	$105	100%	1	1	1	$85	✅	❌	❌	Y / Y	⭐️ 4.9 (160)
Modern Downtown CondoRooftop poolTop Amenities	$57,279	$152	98%	1	1	1	$120	✅	❌	❌	Y / Y	⭐️ 4.9 (63)
Heated Rooftop Pool \| Free Parking! \| Skyline View	$49,868	$221	59%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (110)
Luxury Condo Walk to Rainey St & Lake, Pool & Gym	$53,185	$169	81%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (112)
18th Floor Studio Suite Downtown Luxury High Rise	$42,024	$149	72%	1	1	1	$120	✅	❌	❌	Y / Y	⭐️ 4.9 (59)
Rainey St Skyrise Experience Dtwn 2miles to Zilker	$51,182	$184	76%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (135)
Luxury 1 BR condo w pool near Rainey	$37,770	$108	91%	1	1	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (159)
Rainey St -Luxury 1BR - Top Amenities -RT Pool -17	$60,596	$158	100%	1	1	1	$120	✅	❌	✅	Y / N	⭐️ 5 (119)
Rooftop POOL • Balcony w/ SKYLine Views @Rainey St	$35,649	$127	71%	1	1	1	$120	✅	❌	❌	Y / Y	⭐️ 4.9 (126)
Spacious 1 BR condo Amazing views Pool* Kitchen	$38,505	$102	98%	1	1	1	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (61)
Katy at the Rainey District Upscale Austin Condo	$50,990	$212	62%	1	1	2	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (56)
Brand New Rainey Street Condo w/ City & Lake View	$52,698	$141	97%	1	1	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (75)
Highrise 1BR Luxe Suite near DT\|Vibrant Rainey St	$41,521	$134	80%	1	1	3	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (38)
Rooftop POOL • NEW 894 sqft Corner Unit + Balcony	$35,673	$119	75%	1	1	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (81)
Downtown Rainey District Corner Unit - No Fees	$72,560	$305	65%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (190)
Scoot by AvantStay \| Rainey Historic District	$38,360	$141	71%	1	1	1	$90	✅	❌	✅	Y / Y	⭐️ 4.7 (27)
Luxury 28Fl Unit/CityViews/Rooftop pool/Rainey St	$41,065	$200	54%	1	1	2	$95	✅	❌	✅	Y / Y	⭐️ 5 (89)
Rodeo 31 by AvantStay \| Luxury Condo + Views/Pool	$89,288	$250	96%	1	1	1	$90	✅	❌	✅	Y / Y	⭐️ 4.9 (50)
Drover by AvantStay \| Luxury Amenities in Austin	$36,553	$151	64%	1	1	2	$90	✅	❌	✅	Y / Y	⭐️ 4.8 (33)
East Cider \|Rooftop Pool\| Lux by Barclé Group	$54,207	$192	74%	1	1	2	$145	✅	❌	❌	Y / Y	⭐️ 4.9 (39)
Sunrise-view 1BR Lakefront Natiivo Austin 19th-fl	$28,102	$149	49%	1	1	1	$91	✅	❌	❌	Y / Y	⭐️ 4.8 (79)
Corner Condo 1BR Lakefront Natiivo Austin 32nd-fl	$32,478	$177	47%	1	1	1	$91	✅	❌	❌	Y / Y	⭐️ 4.8 (95)
Corner Condo 1BR Lakefront Natiivo Austin 24th-fl	$58,545	$267	58%	1	1	1	$91	✅	❌	❌	Y / Y	⭐️ 4.9 (109)
1 BR - Natiivo Austin 18th-Floor \| Pool	$26,280	$140	49%	1	1	1	$76	✅	❌	❌	Y / Y	⭐️ 4.8 (82)
Scenic 1BR Lakeview Natiivo Austin 15th-Floor	$33,037	$186	47%	1	1	1	$91	✅	❌	❌	Y / Y	⭐️ 4.9 (89)
1BR Lake view Natiivo Austin 25th-Floor	$59,757	$285	55%	1	1	1	$91	✅	❌	✅	Y / Y	⭐️ 4.9 (82)
Luxe 1BR Lakeview Natiivo Austin 22nd-Floor	$16,264	$140	30%	1	1	1	$76	✅	❌	✅	Y / Y	⭐️ 4.8 (70)

Return Metrics

-92.55% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,026	-$8,052	-$12,079	-$16,105	-$20,131	-$40,263	-$120,790
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	-$4,026	-$8,052	-$12,079	-$16,105	-$20,131	-$40,263	-$120,790

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-92.55%

Payback Period Days

Return on Investment

-92.55%

48 East Ave Austin, Texas, 78701

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,300

Zestimate

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$52,613

Annual Revenue

BNBCalc predicts this property will get $176 per night with 72% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

$48,155

Avg annual revenue

72%

Avg occupancy rate

$176

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

$40k

$65k

$90k

-$4,026

Profit

Revenue

$52,613

Operating Expenses

$18,840

Operating Income

$33,774

Net Effective Rent

$37,800

Profit (Cash Flow)

-$4,026

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-92.55%

Payback Period Days