BNBCalc Short Term Rental Rental Arbitrage Analysis 10301 Burnet Rd, Austin, TX 78758, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$26,265

Profit (Cash Flow)

-$7,570

Cash on Cash Return

-127.5%

Annual Revenue

$26,265

AirDNA projects $141/night at 65% occupancy ($33,474).

BNB Calc projects a 51% occupancy rate, $141 rate per night.

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

Return Metrics

-127.54% 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)	-$7,569	-$15,139	-$22,709	-$30,278	-$37,848	-$75,697	-$227,091
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	-$7,569	-$15,139	-$22,709	-$30,278	-$37,848	-$75,697	-$227,091

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-127.54%

Payback Period Days

Return on Investment

-127.54%

10301 Burnet Rd Austin, Texas, 78758-4426

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$26,265

Annual Revenue

AirDNA projects $141/night at 65% occupancy ($33,474.61).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$7,570

Profit

Revenue

$26,265

Operating Expenses

$14,814

Operating Income

$11,450

Net Effective Rent

$19,020

Profit (Cash Flow)

-$7,570

$5,935

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,685

Total

$5,935

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-127.54%

Payback Period Days