BNBCalc Short Term Rental Investment Analysis 5406 Middle Fiskville Rd, Austin, TX, 78751

1 bed • 1 bath • 3 guests • $899

BNB

Calc

Annual Revenue

$32,762

Profit (Cash Flow)

$26,251

Cap Rate

2921.0%

Annual Revenue

$32,762

AirDNA projects $122/night at 63% occupancy ($28,072). Airbtics projects $131/night at 68% occupancy ($32,535). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, $130 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,290	$32,548	$47,858	$56,144
Occupancy	58%	68%	82%	88%
Nightly Rate	$101	$126	$154	$168

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Escape at the BohoBunglo - DT & UT!	$27,806	$101	72%	1	1	2	$85	✅	❌	✅	Y / Y	⭐️ 4.9 (308)
Secluded & central Hyde Park casita \| Porch \| WiFi	$34,819	$142	65%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (135)
Quiet 1BR, full remote work setup, walkable area	$34,546	$124	74%	1	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (80)
Backyard casita in heart of Austin-walk to dinner!	$28,216	$97	78%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (238)
The Treehouse	$31,643	$118	67%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (20)
Private and Central Austin Cottage!	$23,699	$120	51%	1	1	1	$50	❌	❌	✅	N / Y	⭐️ 4.9 (260)
Cozy and Central Austin Cottage.	$46,786	$146	84%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (156)
Hyde Park Guesthouse	$26,488	$108	66%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 4.8 (26)
Austin's Retro Oasis	$28,411	$106	70%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (303)
Modern Bungalow, Art Filled Studio	$25,317	$77	84%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (118)
Cozy Condo near UT/Downtown	$36,753	$106	91%	1	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.9 (134)
Charming & Central Hyde Park Guesthouse Apartment	$35,052	$102	91%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (447)
Walkable \| Convenient \| Cozy	$43,046	$130	88%	1	1	4	$80	❌	❌	✅	Y / Y	⭐️ 5 (32)
Near: ACL/UT Campus/Moody Center/Downtown	$25,524	$79	82%	1	1	2	$95	✅	❌	✅	Y / Y	⭐️ 5 (187)
Home Away from Home Condo <15min to downtown!	$18,521	$82	58%	1	1	2	$85	✅	❌	✅	Y / Y	⭐️ 4.8 (227)
Chic condo near downtown Austin!	$28,517	$88	87%	1	1	2	$70	✅	❌	✅	Y / Y	⭐️ 4.8 (165)
Garden Studio w/ Private Patio & Kitchenette	$25,296	$71	91%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 4.9 (376)
Sky House \| Hyde Park \| Loft	$33,328	$157	58%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (107)
Cozy Austin Cottage	$13,954	$114	32%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (171)
Charming & Cozy Central ATX Duplex	$34,719	$101	92%	1	1	1	$50	❌	❌	✅	N / N	⭐️ 4.9 (34)
Perfect for Extended Stays • FAST WiFi • Near UT	$30,496	$87	84%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (84)
Cozy 1 bed/1bath apt in Hyde Park. Great location.	$29,247	$131	61%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (105)
Magical Tiny Home • Hyde Park	$25,024	$77	83%	1	1	2	$60	❌	❌	✅	N / Y	⭐️ 4.9 (158)
Modern Casita w/heated cowboy pool, loft bedroom	$39,029	$211	49%	1	2	1	$50	✅	❌	❌	Y / Y	⭐️ 5 (20)
Cozy 1 Bedroom Apt in Highland Austin 3202	$33,758	$153	56%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Cozy 1 Bedroom Apt in Highland Austin 2205	$36,410	$154	60%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.7 (12)
🏡Central Austin Backyard Cottage Dog Friendly🐕	$18,604	$72	64%	1	1	2	$80	❌	❌	✅	N / N	⭐️ 4.8 (154)
The Hideout	$25,240	$113	58%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (20)
Cozy 1-BR Near Triangle \| 4.5 mi to Downtown	$84,554	$281	80%	1	1	2	$95	✅	❌	✅	Y / Y	⭐️ 4.7 (18)
Stylish 1BR Near UT \| Highland \| Evonify	$36,619	$154	61%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
Modern Loft, Kitchenette \| The Encanto by Portoro	$32,968	$138	63%	1	1	2	$85	❌	❌	❌	N / Y	⭐️ 5 (1)
Relaxing & Luxurious Guesthouse	$43,979	$161	73%	1	1	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (27)
Cozy 1-BR Near Triangle \| 4.5 mi to Downtown	$70,600	$280	67%	1	1	2	$95	✅	❌	✅	Y / Y	⭐️ 4.6 (29)
Small 1 Bedroom Apt in Highland Austin 9446	$32,324	$128	69%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
Stylish 1BR Near UT \| Highland \| Evonify	$37,358	$166	59%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.7 (26)
Stylish 1BR Near UT \| Highland \| Evonify	$34,136	$163	54%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.2 (55)
Stylish 1BR Near UT \| Highland \| Evonify	$47,616	$163	77%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.6 (12)
Hyde Park Treetop Garage Apt	$37,751	$134	76%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (193)

Return Metrics

589% 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)	$26,250	$52,501	$78,752	$105,002	$131,253	$262,506	$787,520
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$719	$719	$719	$719	$719	$719	$719
Down Payment	$179	$179	$179	$179	$179	$179	$179
Property Appreciation	$26	$54	$83	$112	$143	$309	$1,283
Total Return	$27,176	$53,455	$79,734	$106,014	$132,295	$263,714	$789,702

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

589%

Cap Rate

2,920.97%

Return on Investment

589.81%

5406 Middle Fiskville Rd Austin, Texas, 78751

1 bed • 1 bath • 3 guests

Purchase Price

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

27690

Airbnb Investor Score

$26,198

Annual Profit

2921.0%

Cap Rate

589.0%

Cash on Cash

$32,762

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $122/night at 63% occupancy.Projected nightly rate is $131/night at 68% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$33,285

Avg annual revenue

68%

Avg occupancy rate

$131

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

$10k

$35k

$60k

$85k

$26,251

Profit

Revenue

$32,762

Operating Expenses

$6,503

Operating Income

$26,260

Mortgage & Taxes

Profit (Cash Flow)

$26,251

$4,430

Cash Investment

Down Payment

$180

Renos & Furnishing

$4,250

Total

$4,430

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

589%

Cap Rate

2,920.97%

Return on Investment

589.81%

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

$43

Deductible property tax

Your total deduction

-$25,523

Your adjusted annual income

$150,000 - -$25,523 = $175,523

Taxes on $175,523 (30%)

$52,657

Your old tax bill

$45,000

Your new tax bill

$52,657

Estimated tax savings

-$7,657

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:

2019

Size:

510 sqft

Type:

APARTMENT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: -

Lot size: -

Building area: 510 sqft

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: Air Conditioner

View: -

Parking: Garage

Amenities: Dishwasher, Dryer, Garbage Disposal, Microwave, Refrigerator, Washer

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Reilly Elementary School with 4/10 star rating
Middle School: Lamar Middle School with 7/10 star rating
High School: Mccallum High School with 8/10 star rating