BNBCalc Short Term Rental Rental Arbitrage Analysis 1811 Singleton Ave

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$62,029

Profit (Cash Flow)

-$1,234

Cash on Cash Return

-13.9%

Annual Revenue

$62,029

AirDNA projects $333/night at 51% occupancy ($62,029). Airbtics projects $268/night at 56% occupancy ($54,815). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 51% occupancy rate, $333 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,936	$42,226	$70,388	$120,872
Occupancy	45%	51%	66%	79%
Nightly Rate	$190	$215	$278	$405

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Walkable Austin home, Close to UT and Downtown	$39,852	$190	54%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (119)
Modern Craftsman Home	$36,216	$222	42%	3	2	2	$190	❌	❌	✅	Y / Y	⭐️ 5 (61)
Austin Charmer Mins from UT	$34,781	$187	45%	3	2	1	$220	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Charming East Austin Retreat, Close to it All!	$63,298	$238	70%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (148)
Spacious Home Close to UT/DTown	$36,710	$188	48%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (55)
The Greenhouse	$40,496	$218	50%	3	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (393)
Calming Space \| Trendy East ATX \| Walk to Coffee	$38,354	$120	83%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (234)
Rooftop Deck \| 5 mins to downtown	$67,400	$221	79%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (26)
Modern/rustic eastside retreat	$36,072	$209	45%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (248)
Charming Home Near Downtown - Great for Game Day	$33,913	$205	44%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Artsy Getaway w/ Cowboy Pool! - 5mins to downtown!	$62,825	$262	63%	3	2	3	$160	✅	❌	✅	Y / Y	⭐️ 5 (85)
RelaxOnRountree \| Hot Tub & Authentic ATX Stay.	$55,102	$191	74%	3	2	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (189)
Heated Plunge Pool + 5 min to UT/10 min to DT	$153,923	$590	70%	3	2	2	$170	✅	❌	✅	Y / Y	⭐️ 5 (61)
3 BR.4bed Near UT & Downtown-Perfect for Festivals	$49,374	$253	50%	3	2	2	$201	❌	❌	✅	Y / Y	⭐️ 4.9 (74)
NEW Bright & Airy w/Austin Vibes Blocks to Bars!	$30,910	$172	46%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 0 (1)
Downtown-UT Stylish Full house	$42,163	$213	52%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (65)
Entire Home w/ View in East ATX - Patio - Parking	$33,960	$143	60%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (68)
Modern East Austin Bungalow	$66,600	$343	52%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (342)
Hill Country views in the heart of East Austin	$53,827	$190	75%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (45)
Austin Oasis \| All King Beds \| Private yard w/ BBQ	$166,371	$496	89%	3	2	3	$248	❌	❌	✅	Y / Y	⭐️ 5 (97)
Visit 1900 / Next to 12th and Chicon	$28,021	$177	42%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (27)
Fabulous & Spacious Downtown, UT Austin Bungalow!	$43,031	$329	35%	3	2	2	$243	❌	❌	✅	Y / Y	⭐️ 5 (18)
Beautiful Bungalow~10 mins to DT/Airport~walkable!	$48,347	$200	62%	3	2	1	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (99)
Beautiful 3/2 home in the heart of Austin!	$28,018	$185	38%	3	2	2	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Hot Tub \| E. Austin \| 5 min to UT \| 10 min to DT	$78,814	$382	55%	3	2	2	$170	❌	✅	✅	Y / Y	⭐️ 5 (55)
Willies Place	$43,187	$132	82%	3	1	3	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (220)
Hip East Austin, Cold/Hot Tub, Groups Welcome	$98,886	$401	66%	3	2	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (83)
New Home in the Heart of East Austin	$62,088	$400	42%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (88)
Home in East Austin	$46,545	$259	45%	3	2	1	$190	❌	❌	✅	Y / Y	⭐️ 5 (21)
Modern, Chic Gem in Hip East Austin	$61,527	$202	82%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (45)
Near Downtown 3 bedrooms, Modern, Ping Pong	$124,256	$918	35%	3	3	3	$180	❌	❌	✅	Y / Y	⭐️ 5 (14)
Luxe Home Minutes from Downtown and UT	$61,029	$232	68%	3	3	2	$205	❌	❌	❌	Y / Y	⭐️ 5 (60)
Modern, Hip East Austin Home!	$85,229	$444	48%	3	3	2	$219	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Beautiful 3/3 Close to Everything in East Austin!	$42,919	$234	48%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (107)
Hip East Austin Home w/Pool & Patio near Downtown	$73,435	$370	51%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (37)
Downtown, UT Games, Pool, 6 Cars, Super Low Rate	$46,821	$246	50%	3	4	2	$265	✅	❌	✅	Y / Y	⭐️ 4.8 (26)
Oak Grove Bungalow Private Downtown Bungalow	$31,946	$170	48%	3	2	2	$216	❌	❌	✅	Y / Y	⭐️ 5 (17)
Eastside Home - Sauna\|Cold Plunge\|Close to DT	$44,408	$204	57%	3	3	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (73)
Bright Home in East Austin - 3 Bedroom\|Cowboy Pool	$32,865	$191	44%	3	3	2	$175	✅	❌	❌	Y / Y	⭐️ 4.9 (71)
Walk to UT & Moody Center. Spacious Family Retreat	$45,966	$201	60%	3	3	1	$166	❌	❌	✅	Y / Y	⭐️ 4.9 (115)

Return Metrics

-13.94% 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)	-$1,234	-$2,468	-$3,703	-$4,937	-$6,172	-$12,344	-$37,032
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	-$1,234	-$2,468	-$3,703	-$4,937	-$6,172	-$12,344	-$37,032

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.94%

Payback Period Days

Return on Investment

-13.94%

1811 Singleton Ave Austin, Texas, 78702

3 bed • 3 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,300

Zestimate

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$62,029

Annual Revenue

BNBCalc predicts this property will get $268 per night with 56% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$56,737

Avg annual revenue

56%

Avg occupancy rate

$268

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

$25k

$75k

$120k

$165k

-$1,234

Profit

Revenue

$62,029

Operating Expenses

$20,064

Operating Income

$41,966

Net Effective Rent

$43,200

Profit (Cash Flow)

-$1,234

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-13.94%

Payback Period Days