BNBCalc Short Term Rental Rental Arbitrage Analysis 4244 Jackson Ave, Austin, TX 78731, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Report by:

amisak1995@gmail.com

Annual Revenue

$32,726

Profit (Cash Flow)

-$3,664

Cash on Cash Return

-60.3%

Annual Revenue

$32,726

AirDNA projects $128/night at 70% occupancy ($32,725).

BNB Calc projects a 70% occupancy rate, $128 rate per night.

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

Return Metrics

-60.29% 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)	-$3,664	-$7,328	-$10,993	-$14,657	-$18,322	-$36,644	-$109,934
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	-$3,664	-$7,328	-$10,993	-$14,657	-$18,322	-$36,644	-$109,934

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-60.29%

Payback Period Days

Return on Investment

-60.29%

4244 Jackson Ave Austin, Texas, 78731

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$32,726

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,664

Profit

Revenue

$32,726

Operating Expenses

$15,654

Operating Income

$17,072

Net Effective Rent

$20,736

Profit (Cash Flow)

-$3,664

$6,078

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,828

Total

$6,078

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-60.29%

Payback Period Days