BNBCalc Short Term Rental Rental Arbitrage Analysis 1104 Sabine Street, Austin, Texas 78701, United States

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$62,891

Profit (Cash Flow)

$16,279

Cash on Cash Return

307.0%

Annual Revenue

$62,891

AirDNA projects $205/night at 61% occupancy ($45,673). Airbtics projects $257/night at 67% occupancy ($62,891). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 67% occupancy rate, $257 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,921	$53,803	$85,159	$111,182
Occupancy	45%	74%	88%	92%
Nightly Rate	$179	$264	$337	$359

Seasonality (Profit by Month)

Return Metrics

306.98% 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)	$16,279	$32,558	$48,838	$65,117	$81,397	$162,794	$488,384
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	$16,279	$32,558	$48,838	$65,117	$81,397	$162,794	$488,384

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

306.98%

Payback Period Days

118

Return on Investment

306.98%

1104 Sabine St Austin, Texas, 78701

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$7,169

Zestimate

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$62,891

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $205/night at 61% occupancy.Projected nightly rate is $257/night at 67% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

$16,279

Profit

Revenue

$62,891

Operating Expenses

$20,176

Operating Income

$42,715

Net Effective Rent

$26,436

Profit (Cash Flow)

$16,279

$5,303

Cash Investment

Renos & Furnishing

$3,000

Setup Costs

$2,303

Total

$5,303

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

306.98%

Payback Period Days

118