BNBCalc Short Term Rental Rental Arbitrage Analysis 1104 Sabine St, Austin, TX, 78701

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$39,972

Profit (Cash Flow)

$1,176

Cash on Cash Return

27.0%

Annual Revenue

$39,972

AirDNA projects $238/night at 51% occupancy ($44,333). Airbtics projects $152/night at 72% occupancy ($39,972). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 72% occupancy rate, $152 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,594	$38,886	$59,542	$86,038
Occupancy	63%	76%	86%	98%
Nightly Rate	$111	$135	$184	$231

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury stay/Heart of the city! Blocks to 6 st!	$32,774	$192	42%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (35)
Lovely Getaway w/King Bed - Downtown ATX	$54,948	$146	100%	1	1	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (103)
The Urban Cottage — Bungalow-Style Guesthouse Near Downtown	$36,273	$151	65%	1	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (502)
Cozy East Austin guest house	$29,180	$111	70%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 5 (247)
Austin, TX, 1-Bedroom #1	$63,427	$285	57%	1	1	1	$99	✅	❌	❌	Y / Y	⭐️ 0 (1)
Willies RV	$22,098	$66	87%	1	1	1	$30	❌	❌	✅	N / Y	⭐️ 5 (239)
Austin, TX, 1-Bedroom #3	$53,096	$235	57%	1	1	1	$99	✅	❌	❌	Y / Y	⭐️ 0 (2)
Airstream Dream - East Downtown Oasis	$25,169	$90	73%	1	1	2	$35	❌	❌	❌	N / Y	⭐️ 5 (509)
Chic downtown 6th St. Condo	$39,194	$141	74%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (512)
Eastside 1-BR Home w/ Loft & Off-Street Parking	$39,271	$146	71%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (145)
Private Oasis in East Austin	$38,043	$99	98%	1	1	2	$70	❌	❌	✅	N / Y	⭐️ 5 (284)
Trendy East Austin Location, Downtown Staycation	$77,475	$216	98%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (405)
Sonder at East 5th \| One-Bedroom Apartment	$60,665	$195	85%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.6 (17)
Cheerful 1-bedroom full home in center of Austin	$16,144	$137	31%	1	1	1	$50	❌	❌	❌	N / N	⭐️ 4.5 (6)
Modern Luxe APT 1Br/1Ba ATXDT	$87,133	$248	94%	1	1	3	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (31)
Sonder at East 5th \| 1BR Apartment w/ Balcony	$28,234	$203	38%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (144)
East Austin Alley Flat - Walk to 6th, Rainey, & DT	$29,900	$183	43%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (88)
Walk to Moody and UTexas! Great for ATX Events	$34,319	$119	77%	1	1	1	$30	❌	❌	✅	Y / Y	⭐️ 5 (137)
Cenote one bedroom	$25,264	$88	75%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 5 (523)
Unique East Side Bungalow \| Moody Center \| UTexas	$31,709	$115	72%	1	1	1	$40	❌	❌	✅	N / Y	⭐️ 5 (207)
Walk to 6th, Rainey St and Convention Ctr	$17,976	$106	46%	1	1	2	$65	❌	❌	❌	N / Y	⭐️ 5 (700)
Stay like a Local W/King Bed - Eastside	$53,210	$141	100%	1	1	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (83)
Sentral Designer Furnished 1BR Apt on East 6th St	$22,253	$190	32%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (135)
Eastside Cabana - Near UT,Downtown	$30,798	$94	82%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (998)
Hidden Gem - Capital Escape	$36,649	$115	83%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (58)
Chill Downtown Getaway	$32,483	$107	80%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (37)
Downtown Retreat @ Casa Neuces II	$33,270	$117	75%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (410)
New condo w/ pool-near bars & restaurants	$40,306	$112	95%	1	1	2	$85	✅	❌	❌	Y / Y	⭐️ 5 (337)
The Brady Carriage House - Quiet Downtown Retreat!	$39,664	$122	86%	1	1	2	$84	❌	❌	❌	Y / Y	⭐️ 5 (443)
Sleek Downtown Condo w/ Parking, Balcony and Gym	$37,722	$118	84%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 5 (324)
SuperHost - New Condo w/ Parking, Balcony and Gym	$35,886	$111	85%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (258)
Luxury Condo Downtown Austin, TX	$68,515	$416	45%	1	1	1	$0	✅	✅	❌	Y / N	⭐️ 0 (1)
Prime Austin Location Downtown Staycation	$62,952	$172	100%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (320)
Downtown Luxe Escape, Walk to 100s of venues!	$31,457	$124	66%	1	1	4	$65	❌	❌	❌	Y / Y	⭐️ 5 (585)
Cool Designer Casita - No Cleaning Fee - Hot Area	$48,781	$136	98%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (134)
Austin- Spacious 1BR Condo, Full kitchen and Pool	$72,117	$231	79%	1	1	1	$103	✅	❌	❌	Y / Y	⭐️ 5 (6)
Sentral 1 Bedroom Apt on East 6th St	$21,499	$178	33%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (312)
Downtown Oasis - Quiet Retreat	$38,128	$134	77%	1	1	3	$60	❌	❌	❌	Y / Y	⭐️ 5 (536)
Downtown Treetop Hideaway- SXSW, 6th St, UT Campus	$43,397	$135	86%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (790)
Eastside Spartan - Near Downtown,UT	$20,999	$75	70%	1	1	1	$55	❌	❌	❌	N / Y	⭐️ 5 (820)

Return Metrics

27.03% 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)	$1,175	$2,351	$3,527	$4,703	$5,879	$11,759	$35,277
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	$1,175	$2,351	$3,527	$4,703	$5,879	$11,759	$35,277

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.03%

Payback Period Days

1351

Return on Investment

27.03%

1104 Sabine St Austin, Texas, 78701

1 bed • 1 bath • 3 guests

Monthly Rent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$39,972

Annual Revenue

BNBCalc predicts this property will get $152 per night with 72% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$40,309

Avg annual revenue

72%

Avg occupancy rate

$152

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

$15k

$40k

$65k

$90k

$1,176

Profit

Revenue

$39,972

Operating Expenses

$17,196

Operating Income

$22,776

Net Effective Rent

$21,600

Profit (Cash Flow)

$1,176

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

27.03%

Payback Period Days

1351