BNBCalc Short Term Rental Rental Arbitrage Analysis 5204 Charles Merle Dr., Austin, TX 78747, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$44,414

Profit (Cash Flow)

$12,588

Cash on Cash Return

226.0%

Annual Revenue

$44,414

AirDNA projects $110/night at 64% occupancy ($25,713).

BNB Calc projects a 64% occupancy rate, $190 rate per night.

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

Return Metrics

225.95% 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)	$12,587	$25,175	$37,763	$50,351	$62,939	$125,878	$377,636
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	$12,587	$25,175	$37,763	$50,351	$62,939	$125,878	$377,636

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

225.95%

Payback Period Days

161

Return on Investment

225.95%

5204 Charles Merle Dr. Austin, Texas, 78747

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$44,414

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,588

Profit

Revenue

$44,414

Operating Expenses

$17,174

Operating Income

$27,240

Net Effective Rent

$14,652

Profit (Cash Flow)

$12,588

$5,571

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,321

Total

$5,571

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

225.95%

Payback Period Days

161