BNBCalc Short Term Rental Investment Analysis 5517 Avenue G, Austin, TX

1 bed • 1 bath • 2 guests • $2,495

BNB

Calc

Annual Revenue

$31,294

Profit (Cash Flow)

$13,378

Cap Rate

542.9%

Annual Revenue

$31,294

AirDNA projects $111/night at 62% occupancy ($25,136). Airbtics projects $126/night at 68% occupancy ($31,294). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 68% occupancy rate, $126 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,291	$28,363	$44,441	$53,259
Occupancy	57%	66%	81%	85%
Nightly Rate	$92	$111	$143	$163

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private and Central Austin Casita	$23,147	$109	54%	1	1	1	$50	❌	❌	✅	N / Y	⭐️ 5 (291)
Garden Studio w/ Private Patio & Kitchenette	$26,364	$77	88%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (397)
The Hideout	$23,995	$118	53%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (20)
Cozy and Central Austin Cottage.	$46,804	$144	85%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (200)
Charming & Cozy Central ATX Duplex	$33,186	$98	90%	1	1	1	$50	❌	❌	✅	N / N	⭐️ 5 (56)
Modern Bungalow, Art Filled Studio	$27,975	$83	86%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (143)
Secluded & central Hyde Park casita \| Porch \| WiFi	$32,905	$143	61%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (147)
Backyard casita in heart of Austin-walk to dinner!	$27,229	$102	71%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (247)
Chic & Cozy Boho Escape - Close to DT & UT!	$28,863	$108	70%	1	1	2	$85	✅	❌	✅	Y / Y	⭐️ 5 (321)
Walkable \| Convenient \| Cozy	$41,174	$130	84%	1	1	4	$80	❌	❌	✅	Y / Y	⭐️ 5 (46)
Sky House \| Hyde Park \| Loft	$36,893	$160	63%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (126)
Chic condo near downtown Austin!	$29,223	$95	82%	1	1	2	$70	✅	❌	✅	Y / Y	⭐️ 5 (172)
Stylish 1BR Near UT \| Highland \| Evonify	$101,185	$434	62%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.6 (28)
Home Away from Home Condo <15min to downtown!	$21,428	$99	55%	1	1	2	$85	✅	❌	✅	Y / Y	⭐️ 5 (233)
Near: ACL/UT Campus/Moody Center/Downtown	$22,975	$86	69%	1	1	2	$95	✅	❌	✅	Y / Y	⭐️ 5 (209)
New Oasis in the Heart of Austin	$31,775	$171	50%	1	1	1	$15	❌	❌	✅	Y / N	⭐️ 0 (2)
Dog Friendly Tree House, Central	$30,843	$113	73%	1	1	2	$50	✅	❌	✅	N / Y	⭐️ 5 (44)
Unique Austin Designer Charm: Highland Hideaway	$24,520	$98	66%	1	1	2	$65	❌	❌	❌	N / Y	⭐️ 5 (327)
Charming & Central Hyde Park Guesthouse Apartment	$36,387	$106	91%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (478)
Sleek 1-BD Retreat \| 10 Min to Downtown	$11,835	$65	39%	1	1	1	$85	✅	❌	✅	Y / Y	⭐️ 4.5 (31)
King Suite with Pool, Free Parking, and Laundry	$40,340	$131	81%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (18)
The Treehouse	$27,495	$116	56%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (34)
Explore Austin Life \| Studio Near Guadalupe St	$26,652	$80	84%	1	1	1	$55	❌	❌	✅	Y / Y	⭐️ 5 (188)
Modern Apartment in North Lamar	$22,994	$69	83%	1	1	1	$80	✅	❌	✅	Y / N	⭐️ 5 (48)
Cozy 1-BR Near Triangle \| UT \| SXSW	$24,592	$103	58%	1	1	2	$95	✅	❌	✅	Y / Y	⭐️ 5 (27)
Stylish 1BR Near UT \| Highland \| Evonify	$36,619	$154	61%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
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)
Small 1 Bedroom Apt in Highland Austin 9446	$32,324	$128	69%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
Perfect for Extended Stays • FAST WiFi • Near UT	$41,770	$124	84%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (84)
Stylish Studio with Pool and Gym Access	$18,787	$87	59%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Cozy 1-BR Near Triangle \| 4.5 mi to Downtown	$84,554	$281	80%	1	1	2	$95	✅	❌	✅	Y / Y	⭐️ 4.7 (18)
Prime Location - 1Bd w/ Pool \| 10 Min to Downtown	$24,125	$94	62%	1	1	1	$85	✅	❌	✅	Y / Y	⭐️ 5 (25)
🏡Central Austin Backyard Cottage Dog Friendly🐕	$19,580	$76	65%	1	1	2	$80	❌	❌	✅	N / N	⭐️ 5 (159)
Cozy 1-BR Near Triangle \| UT \| SXSW \| 4k 55" TV	$42,157	$163	67%	1	1	2	$95	✅	❌	✅	Y / Y	⭐️ 5 (34)
Central Austin Studio \| Pets Allowed and Free Prkg	$25,404	$80	81%	1	1	1	$55	❌	❌	✅	N / Y	⭐️ 4.5 (25)
Modish Serenity-1Bd w/ Pool - 10min Downtown AUS\|1	$19,615	$88	53%	1	1	1	$85	✅	❌	✅	Y / Y	⭐️ 4.5 (28)
@Hyde Park! Cozy Studio(1/1) Central Austin	$28,629	$136	56%	1	1	1	$21	❌	❌	❌	N / Y	⭐️ 5 (115)
Stylish 1BR Near UT \| Highland \| Evonify	$47,616	$163	77%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.6 (12)
Stylish One Bedroom for Austin Adventures	$25,364	$126	55%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4 (5)

Return Metrics

277.32% 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)	$13,377	$26,755	$40,132	$53,510	$66,887	$133,775	$401,327
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,996	$1,996	$1,996	$1,996	$1,996	$1,996	$1,996
Down Payment	$499	$499	$499	$499	$499	$499	$499
Property Appreciation	$74	$151	$231	$313	$397	$858	$3,561
Total Return	$15,947	$29,402	$42,859	$56,318	$69,780	$137,128	$407,383

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

277.32%

Cap Rate

542.92%

Return on Investment

279.38%

5517 Avenue G Austin, Texas, 78751

1 bed • 1 bath • 2 guests

Purchase Price

Est. $12/mo

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

5565

Airbnb Investor Score

$13,377

Annual Profit

542.9%

Cap Rate

277.3%

Cash on Cash

$31,294

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $111/night at 62% occupancy.Projected nightly rate is $126/night at 68% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$32,937

Avg annual revenue

68%

Avg occupancy rate

$126

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

$40k

$70k

$100k

$13,378

Profit

Revenue

$31,294

Operating Expenses

$17,748

Operating Income

$13,546

Mortgage & Taxes

$168

Profit (Cash Flow)

$13,378

$4,824

Cash Investment

Down Payment

$499

Renos & Furnishing

$4,250

Closing Costs

$75

Total

$4,824

DSCR Ratio

Strong

80.48

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

277.32%

Cap Rate

542.92%

Return on Investment

279.38%

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

$118

Deductible property tax

$25

Your total deduction

-$12,544

Your adjusted annual income

$150,000 - -$12,544 = $162,544

Taxes on $162,544 (30%)

$48,763

Your old tax bill

$45,000

Your new tax bill

$48,763

Estimated tax savings

-$3,763

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:

916 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: -

Building area: 916 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: Off Street

Amenities: Dishwasher, Dryer, Oven, Refrigerator, Washer

Price per square foot: $2

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