BNBCalc Short Term Rental Rental Arbitrage Analysis 127 E Riverside Dr, Austin, TX 78704, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$47,920

Profit (Cash Flow)

$8,534

Cash on Cash Return

138.5%

Annual Revenue

$47,920

AirDNA projects $205/night at 64% occupancy ($47,920).

BNB Calc projects a 64% occupancy rate, $205 rate per night.

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

Return Metrics

138.47% 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)	$8,534	$17,068	$25,603	$34,137	$42,672	$85,344	$256,032
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	$8,534	$17,068	$25,603	$34,137	$42,672	$85,344	$256,032

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

138.47%

Payback Period Days

263

Return on Investment

138.47%

127 E Riverside Dr Austin, Texas, 78704

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$47,920

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,534

Profit

Revenue

$47,920

Operating Expenses

$17,630

Operating Income

$30,290

Net Effective Rent

$21,756

Profit (Cash Flow)

$8,534

$6,163

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,913

Total

$6,163

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

138.47%

Payback Period Days

263