BNBCalc Short Term Rental Investment Analysis 6310 El Mirando St, Austin, TX 78741

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$54,841

Profit (Cash Flow)

$34,032

Cap Rate

Infinity%

Annual Revenue

$54,841

AirDNA projects $231/night at 65% occupancy ($54,841). Airbtics projects $250/night at 62% occupancy ($56,612). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, $231 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,057	$52,161	$77,138	$182,242
Occupancy	48%	65%	77%	81%
Nightly Rate	$148	$212	$262	$598

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Airport Gold ~ Comfy City Retreat Close to DT ATX!	$100,141	$286	89%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (105)
Gertis Bungalow	$26,173	$132	48%	3	1	2	$119	❌	❌	✅	Y / Y	⭐️ 4.8 (93)
East ATX Bungalow \| 5 Min to Airport \| Fire Pit	$78,380	$241	86%	3	2	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (26)
You Had Me @ Hello \| Stylish Charming Bungalow	$25,286	$59	89%	3	2	1	$115	❌	❌	❌	Y / Y	⭐️ 4.9 (112)
Modern Cottage DT 9 mins/Airport 6 mins away	$36,554	$183	53%	3	2	3	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (23)
Gertis southeast central home	$30,707	$149	51%	3	2	2	$139	❌	❌	✅	Y / Y	⭐️ 4.9 (27)
La Casa Brisa	$19,215	$214	23%	3	1	1	$60	❌	❌	❌	N / Y	⭐️ 4.7 (25)
Sunny 3BR 3BA Home Sleeps 12 w/Pool, GYM	$169,817	$627	74%	3	3	2	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (35)
Charming Mid-Century Modern Bungalow	$54,686	$211	69%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (86)
Modern 3-BR Comfort: 7m Airport & COTA; 10m DT	$32,351	$129	58%	3	3	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (344)
The Gonzales . Sweet Outdoors . Walk to Eateries .	$55,493	$224	63%	3	2	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (509)
Cozy AirBnB in Austin Texas!	$33,721	$130	68%	3	2	2	$190	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Downtown Gateway: Stylish Nest Near Austin Airport	$38,885	$216	43%	3	2	1	$185	❌	❌	✅	Y / Y	⭐️ 5 (17)
Casa Coriander	$34,208	$251	36%	3	2	3	$149	❌	❌	✅	Y / Y	⭐️ 5 (20)
Cozy home in East Austin.	$32,177	$151	56%	3	2	2	$110	❌	❌	❌	N / N	⭐️ 4.8 (20)
Casita Bonita - East Austin Oasis	$28,408	$233	29%	3	1	1	$139	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
Private Outdoor Oasis w/ Hot Tub in Hip E Austin!	$42,685	$184	57%	3	2	1	$100	❌	✅	❌	Y / Y	⭐️ 4.4 (214)
Modern Home - 3 Bedroom\|New Build\|Balcony	$41,801	$243	47%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (59)
Charming East Austin Home	$38,815	$150	69%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (47)
Apartment 3 mi from Downtown.	$66,164	$216	80%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4.6 (20)
Cozy Eastside House	$36,818	$140	70%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Juniper House \| Group Getaways \| Airport & E.ATX	$41,806	$147	72%	3	1	1	$170	❌	❌	✅	Y / Y	⭐️ 4.7 (80)
Minutes from downtown	$23,472	$160	37%	3	1	1	$95	❌	❌	❌	N / Y	⭐️ 4.8 (170)
Montopolis Views	$46,568	$138	90%	3	3	10	$125	❌	❌	❌	Y / Y	⭐️ 5 (7)
Peaceful Poolside Retreat w/ Parking Sleeps 12	$178,111	$632	77%	3	3	1	$0	✅	✅	✅	Y / Y	⭐️ 4.9 (28)
Sleeps 6 \|Hot Tub \| Downtown - WalkerVR	$34,685	$104	74%	3	3	1	$375	❌	✅	❌	Y / Y	⭐️ 4.8 (12)
Heart of East Austin – bright, private haven	$25,212	$175	37%	3	1	3	$99	❌	❌	❌	Y / Y	⭐️ 5 (180)
Buddy's East Austin Oasis + Sparkling Pool!	$44,061	$240	49%	3	1	2	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (144)
Modern DT Retreat w/ Hot Tub King Bed Fast Wi-Fi	$174,940	$595	78%	3	3	2	$184	❌	✅	❌	Y / Y	⭐️ 5 (108)
Brand New Modern Home With Hot tub & Movie Room	$76,587	$318	63%	3	3	3	$200	✅	✅	❌	Y / Y	⭐️ 4.9 (57)
Affordable 3BR Home Near Airport + All Essentials	$40,738	$134	79%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (43)
Luxury Condo: Yard, Patio + pet friendly	$38,655	$198	51%	3	3	3	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Peaceful Group Retreat \| Pet-friendly \| Sleeps 12	$186,176	$628	81%	3	3	2	$0	✅	✅	✅	Y / Y	⭐️ 4.9 (22)
Lovely Home Sleeps 12, Pool, Parking, GYM	$36,439	$131	76%	3	3	2	$0	✅	✅	✅	Y / Y	⭐️ 4.6 (30)
Stylish East Side Home - Walk to Coffee, Food+Bars	$67,570	$409	44%	3	3	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (86)
Charming Home in Heart of Austin's East Side	$59,744	$254	63%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (70)
Modern 3 Bed 3 Bath w/ Private Yard	$44,220	$306	37%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
Stylish house	$48,283	$163	79%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (24)
Modern East Side Getaway- Walkable {NEW!}	$78,920	$302	71%	3	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (51)
Sleeps 12 3BR 3BA Home: Pool, Wi-Fi, GYM	$177,265	$629	77%	3	3	2	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (20)

Return Metrics

400.37% 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)	$34,032	$68,064	$102,096	$136,128	$170,160	$340,320	$1,020,960
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	$34,032	$68,064	$102,096	$136,128	$170,160	$340,320	$1,020,960

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

400.37%

Cap Rate

∞%

Return on Investment

400.37%

6310 El Mirando St Austin, TX, 78741

3 bed • 2 bath • 9 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

Infinity

Airbnb Investor Score

$34,032

Annual Profit

Infinity%

Cap Rate

400.4%

Cash on Cash

$54,841

Annual Revenue

BNBCalc predicts this property will get $250 per night with 62% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% 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.

$61,148

Avg annual revenue

62%

Avg occupancy rate

$250

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

$75k

$130k

$185k

$34,032

Profit

Revenue

$54,841

Operating Expenses

$20,809

Operating Income

$34,032

Mortgage & Taxes

Profit (Cash Flow)

$34,032

$8,500

Cash Investment

Down Payment

Renos & Furnishing

$8,500

Closing Costs

Total

$8,500

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

400.37%

Cap Rate

∞%

Return on Investment

400.37%

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

Deductible property tax

Your total deduction

-$32,859

Your adjusted annual income

$150,000 - -$32,859 = $182,859

Taxes on $182,859 (30%)

$54,858

Your old tax bill

$45,000

Your new tax bill

$54,858

Estimated tax savings

-$9,858

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:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -