BNBCalc Short Term Rental Rental Arbitrage Analysis 4414 Diane Drive, Austin, Texas 78745, United States

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$58,859

Profit (Cash Flow)

$8,607

Cash on Cash Return

76.9%

Annual Revenue

$58,859

AirDNA projects $293/night at 55% occupancy ($58,859).

BNB Calc projects a 55.00000000000001% occupancy rate, $293 rate per night.

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

Return Metrics

76.85% 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)	$8,607	$17,214	$25,822	$34,429	$43,036	$86,073	$258,221
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	$8,607	$17,214	$25,822	$34,429	$43,036	$86,073	$258,221

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

76.85%

Payback Period Days

475

Return on Investment

76.85%

4414 Diane Dr Austin, Texas, 78745-1042

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,776

Zestimate

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$58,859

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,607

Profit

Revenue

$58,859

Operating Expenses

$19,052

Operating Income

$39,807

Net Effective Rent

$31,200

Profit (Cash Flow)

$8,607

$11,200

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,700

Total

$11,200

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

76.85%

Payback Period Days

475

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

12,031 sqft

Year built:

1949

Size:

2,257 sqft

Type:

SFR

Parking:

Heating:

YES

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
4506 Banister Ln	2	1	976	-	9,409	1952	$0	571
4306 Mount Vernon Dr	3	2	1,572	-	9,135	1960	$0	297
1412 Salem Meadow Cir	5	1	2,055	-	10,607	1972	$0	41
3812 Southway Dr Apt 104	1	-	992	-	1,999	1971	$0	-
4606 Mount Vernon Dr	2	1	942	-	9,352	1953	$0	27
4709 Gillis St	-	1	1,832	-	11,827	1964	$0	-
3709 Garden Villa Ln # A	3	2	2,005	-	5,171	2018	$0	-
4800 Sylvandale Dr	-	1	1,014	-	7,845	1960	$0	-
4500 Mount Vernon Dr	-	1	1,952	-	8,947	1953	$0	-
5414 Salem Walk Dr	-	2	1,507	-	8,891	1970	$0	-

Property Details

MLS Status: property-details-mls-status-cancelled

Property Use: Single Family Residence

Stories: 1

Lot size: 12,031 sqft

Building area: 2,257 sqft

Garage: Yes

Heating: Yes

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 0409100707

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $1,064,545

County Est. Land Value: $450,000

Assessed Land Value: $450,000

County Est. Structure Value: $614,545

Market Estimate: $759,825

Sale history

Date	Sale Price	% Financed	Buyer
Invalid Date	$0	0%	Brien B Call
Invalid Date	$0	0%	Brien B Call

Ownership

Name: Brien B Call

Owner Occupied: Yes

Owner Mailing Address: 4414 Diane Dr, Austin, Tx 78745

Years Owned: 354

Home Equity: $656,200

Mortgage Balance Remaining: $135,500

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Odom Elementary School with 5/10 star rating
Middle School: Covington Middle School with 4/10 star rating
High School: Travis High School with 4/10 star rating