BNBCalc Short Term Rental Rental Arbitrage Analysis 5809 Avenue G

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$47,453

Profit (Cash Flow)

-$8,516

Cash on Cash Return

-99.0%

Annual Revenue

$47,453

AirDNA projects $234/night at 47% occupancy ($40,169). Airbtics projects $203/night at 64% occupancy ($47,452). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 64% occupancy rate, $203 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,694	$42,502	$67,889	$97,914
Occupancy	56%	66%	76%	81%
Nightly Rate	$135	$168	$234	$318

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming Renovated Bungalow with Bikes!	$32,772	$135	63%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (202)
Harper House: Charm & Comfort in Central ATX	$35,721	$115	79%	3	1	30	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (126)
Barbara's Place	$27,074	$167	44%	3	1	1	$20	❌	❌	❌	Y / Y	⭐️ 5 (20)
Hip Oasis, Backyard Forest & Hot Tub	$30,622	$88	82%	3	1	2	$120	❌	✅	❌	Y / Y	⭐️ 5 (522)
The Cute House! Quirky Fun location!	$58,316	$229	69%	3	1	3	$69	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Cozy Central Austin Retreat	$27,927	$211	35%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (25)
3BR Austin DT: Stylish Stay Near UT & Airport	$25,657	$121	55%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.3 (10)
Be There in 🔟 Ten: (An East Central mod home)	$37,165	$218	45%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (77)
Hacienda Delwood	$47,481	$160	75%	3	3	3	$180	❌	❌	✅	Y / Y	⭐️ 5 (34)
Central Austin 3/2 Townhome! Mins to FC stadium!	$34,084	$146	59%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Crestview-10 mins to UT & Domain	$140,516	$503	76%	3	3	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (8)
Fully Remodeled Vintage 5 Star North Loop Bungalow	$97,232	$315	81%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (41)
Stardust Bunglaow	$38,272	$197	51%	3	1	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (19)
Business Friendly Central Austin 3/2 Townhome!	$27,603	$128	57%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Glam Getaway ATX ~ 10 min to Downtown~Sleeps 9!	$96,484	$614	42%	3	2	3	$300	❌	❌	✅	Y / Y	⭐️ 5 (46)
Brentwood de Maria -Cowboy Pool & Dog Friendly	$44,422	$147	78%	3	2	2	$175	✅	✅	✅	Y / Y	⭐️ 4.8 (127)
Upstay - Bungalow w Games, Golf, Fire and Patio	$51,832	$191	68%	3	2	1	$179	❌	❌	❌	Y / Y	⭐️ 4.7 (45)
InstaWorthy Modern Farmhouse+King Bed+Mins 2 Dwntn	$70,633	$218	85%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (386)
Newly Designed 3/2 Townhouse close to Domain/DT!	$29,760	$169	43%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (20)
3 bedroom modern, close to Moody/DT	$25,801	$136	47%	3	2	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (142)
New Home in Austin Midtown—close to everything!	$63,542	$250	65%	3	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (17)
*Newly Built Home in Central Austin	$35,273	$112	78%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (38)
North ATX Retreat w Open Concept Layout + Backyard	$34,308	$113	76%	3	2	1	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Renovated Mid Century Home, Pet Friendly, Fast Internet	$49,848	$193	69%	3	1	2	$129	❌	❌	✅	Y / Y	⭐️ 5 (187)
Highland Home \| cozy and quiet, central ATX	$34,531	$144	63%	3	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Cozy Austin home 3BR near restaurants/bars	$42,494	$159	70%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (36)
Cozy & Central ~ Close to i35 and 5M to Downtown!	$32,795	$75	96%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (114)
Austin Bungalow with Big Outdoor Space + Grill	$77,069	$347	58%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (14)
Enjoy Some Texas Wine in This Mid-Century Modern House	$91,710	$263	94%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (238)
50's Design ranch with Office+Movie Barn & firepit	$39,603	$121	81%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (42)
3/2 10 min Downtown Near Restaurants, Pet-Friendly	$36,213	$149	57%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.9 (72)
Chef's Kitchen, Pool \| The Taylor by Portoro	$104,288	$353	78%	3	3	2	$240	✅	❌	❌	Y / Y	⭐️ 5 (14)
3 BR cottage in Central Austin	$23,645	$95	68%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
Renovated Bungalow in Central Austin w/ Stock Pool	$51,574	$185	71%	3	1	2	$145	✅	❌	✅	Y / Y	⭐️ 4.8 (24)
ATX Luxury Retreat - Sleeps 6, Updated, NEW!	$56,857	$265	58%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (25)
Classy Austin Chic home in trendy neighborhood	$35,007	$135	68%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (43)
Near DT&The Domain+King+fully remodelled accom 6	$36,733	$305	32%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Heated Pool/Sleeps 10/Firepit/2miles DT, ACL	$70,671	$299	63%	3	2	2	$199	✅	❌	❌	Y / Y	⭐️ 5 (32)
Atomic Age Lodge, Elevated 3 BDR near Mueller/DT	$38,649	$157	64%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (94)

Return Metrics

-99.02% 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)	-$8,516	-$17,032	-$25,548	-$34,065	-$42,581	-$85,163	-$255,489
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	-$8,516	-$17,032	-$25,548	-$34,065	-$42,581	-$85,163	-$255,489

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-99.02%

Payback Period Days

Return on Investment

-99.02%

5809 Avenue G Austin, Texas, 78752

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,300

Zestimate

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$47,453

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $234/night at 47% occupancy.Projected nightly rate is $203/night at 64% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$48,849

Avg annual revenue

64%

Avg occupancy rate

$203

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

$20k

$60k

$100k

$140k

-$8,516

Profit

Revenue

$47,453

Operating Expenses

$18,169

Operating Income

$29,284

Net Effective Rent

$37,800

Profit (Cash Flow)

-$8,516

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-99.02%

Payback Period Days