BNBCalc Short Term Rental Investment Analysis 507 Sabine St APT 907, , ,

2 bed • 2 bath • 6 guests • $650,000

BNB

Calc

Annual Revenue

$83,900

Profit (Cash Flow)

$15,466

Cap Rate

9.1%

Annual Revenue

$83,900

AirDNA projects $319/night at 58% occupancy ($67,577). Airbtics projects $222/night at 73% occupancy ($59,191). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 93% occupancy rate, $247 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,530	$60,372	$86,593	$125,147
Occupancy	60%	74%	93%	100%
Nightly Rate	$174	$217	$247	$331

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Chic 6th St. Condo With Floor to Ceiling Views	$57,025	$204	73%	2	1	3	$210	❌	❌	❌	Y / Y	⭐️ 5 (55)
Walk to Downtown, Rainey St, and East Side Faves!	$66,660	$404	44%	2	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (91)
Downtown Luxury House - Walk Everywhere	$46,853	$261	47%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (97)
The Metropolitan Suite at the Convention Center	$43,419	$172	65%	2	2	1	$125	✅	❌	❌	Y / Y	⭐️ 4.5 (178)
Stay on 6th Street \| Walk to Convention Center	$53,312	$136	100%	2	2	1	$104	❌	❌	❌	Y / Y	⭐️ 5 (881)
Hip Designer Loft \| Walk to 6th Street & Rainey	$40,268	$98	100%	2	2	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (606)
Lone Star Sanctuary \| Walk to 6th Street & Rainey	$56,774	$150	96%	2	2	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (584)
Delightful + Exquisite Loft on 6th Street - Walk Downtown	$71,382	$182	100%	2	1	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (424)
The Bardot Hotel Suite Downtown - Walk Score 99	$36,156	$175	52%	2	1.5	1	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (165)
DWTN 2BDRM 2BATH Sleeps 6 Free Parking & Pool	$54,475	$227	63%	2	2	3	$120	✅	❌	✅	Y / Y	⭐️ 4.8 (88)
Stay on 6th ST - 0.35 Miles to Convention Center	$37,125	$99	92%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (712)
The Argyle Suite/Loft on 4th Street FREE Parking	$32,839	$172	48%	2	1	1	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (263)
E. 6th Modern Loft - free parking, DT Austin, UT!	$42,887	$150	77%	2	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (288)
CONTAINER MOD POOL! Min walk to Rainey St, Lake, & Convention Center!!	$101,889	$334	82%	2	2	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (207)
Downtown Guesthouse, Walk Everywhere!	$41,302	$145	75%	2	1	4	$75	❌	❌	❌	Y / Y	⭐️ 5 (585)
Chic Getaway 2BR/2BA W/Pool Table - DT ATX	$67,362	$180	100%	2	3	3	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (35)
The Bird Nest	$51,053	$231	60%	2	1.5	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (291)
Exclusive Rainey Street Penthouse downtown Austin!	$119,167	$442	73%	2	2	1	$50	✅	❌	✅	Y / Y	⭐️ 5 (70)
Sonder at East 5th \| 2BR Apartment w/ Balcony	$46,995	$214	60%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (81)
Downtown Aus \| 2min walk 2 Convtion Ctr \|Pool \|2/2	$51,231	$188	72%	2	2	1	$60	✅	❌	✅	Y / Y	⭐️ 4.8 (79)
Charming 2BR/2BA W/King & 2 Queen Beds	$85,320	$228	100%	2	2	3	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (54)
Luxury Apt Downtown Austin By 6th St +Free Parking	$111,696	$331	87%	2	2	1	$149	✅	❌	✅	Y / Y	⭐️ 4.8 (44)
Cozy Downtown 2BR by Convention Center \| Pool	$91,458	$344	71%	2	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.8 (42)
Large Apt Downtown Austin By 6th St + Free Parking	$104,022	$320	85%	2	2	1	$149	✅	✅	✅	Y / Y	⭐️ 4.8 (75)
Spacious 2BR/2BA W/King & 2 Queen Beds	$88,043	$239	99%	2	2	3	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (83)
Frank's Place--a happy home just east of downtown.	$39,305	$204	52%	2	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (220)
Downtown 2BDRM 2BATH Sleeps 6 Free Parking & Pool	$64,841	$206	86%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (143)
Chic 2BR Getaway: King Master & Two Queen Beds	$71,699	$195	98%	2	2	3	$120	✅	❌	❌	Y / Y	⭐️ 5 (48)
Sonder at East 5th \| 2BR w/ Juliet Balcony	$35,414	$236	41%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (308)
Downtown 2BDRM 2BTH - Infinity Pool + Free Parking	$62,564	$222	77%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (61)
2BR/2BTH - East Austin, Free Parking, Sleeps 6	$66,114	$177	99%	2	2	2	$120	✅	❌	✅	Y / Y	⭐️ 4.9 (125)
2BR/2BT- East Austin, Free Parking, Sleeps 6	$85,533	$246	93%	2	2	2	$120	✅	❌	✅	Y / Y	⭐️ 4.8 (40)
Pool \| Convention Center \| Washer+Dryer \| DT 2 Bed	$16,646	$62	64%	2	1	1	$99	✅	❌	✅	Y / Y	⭐️ 4.7 (40)
Two Bedroom Apartment \| Placemakr Downtown Austin	$33,973	$221	42%	2	1	1	$0	✅	❌	✅	Y / N	⭐️ 4.5 (9)
Contemporary Urban 2BR/2BA DT	$81,555	$221	97%	2	2	3	$120	✅	❌	❌	Y / N	⭐️ 4.5 (57)
Walkable to Downtown & MORE!	$40,438	$168	63%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (21)
Eclectic & Modern 2BA/2BR Apt DT	$112,144	$331	91%	2	2	3	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (20)
Premium 2BD Apartment \| Placemakr Downtown Austin	$18,447	$252	20%	2	2	1	$0	✅	❌	✅	Y / N	⭐️ 5 (75)
The Continental Penthouse in ATX - Walk Score 99	$27,439	$233	27%	2	1	1	$200	✅	❌	❌	Y / N	⭐️ 5 (11)
The Littlefields by Lodgewell \| 2-Story Loft \| B4	$67,636	$308	60%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (156)

Return Metrics

9.91% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$15,466	$30,932	$46,398	$61,864	$77,331	$154,662	$463,986
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,385	$13,165	$20,362	$28,004	$36,117	$84,834	$520,000
Down Payment	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000
Property Appreciation	$19,500	$39,585	$60,272	$81,580	$103,528	$223,545	$927,720
Total Return	$171,351	$213,682	$257,034	$301,450	$346,976	$593,042	$2,041,707

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.91%

Cap Rate

9.12%

Return on Investment

26.5%

507 Sabine St APT 907

2 bed • 2 bath • 6 guests

Purchase Price

Est. $3,118/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$15,466

Annual Profit

9.1%

Cap Rate

9.9%

Cash on Cash

$83,900

Annual Revenue

BNBCalc predicts this property will get $222 per night with 73% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$60,561

Avg annual revenue

73%

Avg occupancy rate

$222

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

$50k

$85k

$120k

$15,466

Profit

Revenue

$83,900

Operating Expenses

$24,587

Operating Income

$59,313

Mortgage & Taxes

$43,847

Profit (Cash Flow)

$15,466

$156,000

Cash Investment

Down Payment

$130,000

Renos & Furnishing

$6,500

Closing Costs

$19,500

Total

$156,000

DSCR Ratio

Strong

1.35

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.91%

Cap Rate

9.12%

Return on Investment

26.5%

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

$30,850

Deductible property tax

$6,435

Your total deduction

$49,825

Your adjusted annual income

$150,000 - $49,825 = $100,175

Taxes on $100,175 (30%)

$30,052

Your old tax bill

$45,000

Your new tax bill

$30,052

Estimated tax savings

$14,948

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:

222.16 sqft

Year built:

2007

Size:

1,426 sqft

Type:

CONDO

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: 1

Lot size: 222.16 sqft

Building area: 1,426 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: 0

Basement: No

Cooling: Central Air

View: See Remarks

Parking: Assigned, Garage, Gated, See Remarks

Amenities: Disposal, Dryer, Microwave, Oven, Range, Washer

Price per square foot: $455

Lot Info

Zoning: -

Land Use: -

Parcel Number: 02060422690000

Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk

Tax Info

Year Assessed: 2024

Assessed Value: $585,809

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: O Henry Middle School with 6/10 star rating
High School: Austin High School with 8/10 star rating