BNBCalc Short Term Rental Rental Arbitrage Analysis 1916 Robbins Pl, Austin, TX 78705, USA

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Report by:

key7no@gmail.com

Annual Revenue

$41,221

Profit (Cash Flow)

$463

Cash on Cash Return

5.5%

Annual Revenue

$41,221

AirDNA projects $209/night at 54% occupancy ($41,221).

BNB Calc projects a 54% occupancy rate, $209 rate per night.

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

Return Metrics

5.54% cash on cash return is a solid return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$462	$925	$1,387	$1,850	$2,313	$4,626	$13,879
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	$462	$925	$1,387	$1,850	$2,313	$4,626	$13,879

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.54%

Payback Period Days

6591

Return on Investment

5.54%

1916 Robbins Pl Austin, Texas, 78705-5316

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$41,221

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$463

Profit

Revenue

$41,221

Operating Expenses

$16,759

Operating Income

$24,463

Net Effective Rent

$24,000

Profit (Cash Flow)

$463

$8,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

5.54%

Payback Period Days

6591