Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 91 Rainey Street, Austin, Texas 78701, United States

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$47,730

Profit (Cash Flow)

$10,925

Cash on Cash Return

NaN%

Annual Revenue

$47,730

AirDNA projects $247/night at 69% occupancy ($62,248). Airbtics projects $242/night at 54% occupancy ($47,730). Airbtics predicts this property will perform in the 55% revenue percentile

BNB Calc projects a 54% occupancy rate, $242 rate per night.

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

Percentiles25%50%75%90%
Revenue$34,244$43,927$58,533$63,175
Occupancy43%53%67%84%
Nightly Rate$197$245$285$300

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

NaN% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$10,925$21,850$32,775$43,700$54,625$109,251$327,755
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$10,925$21,850$32,775$43,700$54,625$109,251$327,755

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

property-location

91 Rainey St Austin, Texas, 78701-4324

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$5,930

Zestimate

Austin

Guide

Zoning

Market

Guide


Laws


Market Data

$47,730

Annual Revenue

This property is projected to be in the top 55% revenue percentile compared to similar properties nearby.
Projected nightly rate is $247/night at 69% occupancy.Projected nightly rate is $242/night at 54% occupancy.

Top 41% of comparables

Top 51% of comparables

Seasonality

Sign up to view the full seasonality chart

$10,925

Profit

Revenue

$47,730

Operating Expenses

$17,605

Operating Income

$30,125

Net Effective Rent

$19,200

Profit (Cash Flow)

$10,925

$NaN

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN