BNBCalc Short Term Rental Rental Arbitrage Analysis 7336 Dan-Jean Dr, Austin, TX 78745, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$60,338

Profit (Cash Flow)

$2,694

Cash on Cash Return

22.8%

Annual Revenue

$60,338

AirDNA projects $280/night at 59% occupancy ($60,338).

BNB Calc projects a 59% occupancy rate, $280 rate per night.

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

Return Metrics

22.83% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,694	$5,388	$8,082	$10,777	$13,471	$26,943	$80,829
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	$2,694	$5,388	$8,082	$10,777	$13,471	$26,943	$80,829

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.83%

Payback Period Days

1599

Return on Investment

22.83%

7336 Dan-Jean Dr Austin, Texas, 78745-3707

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$60,338

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,694

Profit

Revenue

$60,338

Operating Expenses

$19,244

Operating Income

$41,094

Net Effective Rent

$38,400

Profit (Cash Flow)

$2,694

$11,800

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$3,300

Total

$11,800

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

22.83%

Payback Period Days

1599