Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 5606 North Lamar Boulevard, Austin, TX

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Report by:

Ray Joyce

rayjoycejr@gmail.com

Annual Revenue

$26,462

Profit (Cash Flow)

$8,268

Cash on Cash Return

190.1%

Annual Revenue

$26,462

AirDNA projects $115/night at 62% occupancy ($26,041). Airbtics projects $119/night at 68% occupancy ($29,555). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, $105 rate per night.

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

Percentiles25%50%75%90%
Revenue$19,038$28,171$42,154$53,998
Occupancy59%70%78%85%
Nightly Rate$84$105$142$167

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$84,554
$281
80%
112$95✅❌✅Y / Y⭐️ 4.7 (18)
$38,355
$122
82%
111$60❌❌❌Y / Y⭐️ 5 (244)
$25,317
$77
84%
111$40❌❌❌N / Y⭐️ 5 (118)
$35,743
$140
68%
113$50❌❌✅Y / Y⭐️ 4.9 (76)
$22,980
$76
78%
112$80❌❌❌Y / Y⭐️ 4.8 (87)
$23,699
$120
51%
111$50❌❌✅N / Y⭐️ 4.9 (260)
$26,164
$100
69%
112$65❌❌❌N / Y⭐️ 4.9 (303)
$46,786
$146
84%
111$50❌❌✅Y / Y⭐️ 5 (156)
$25,296
$71
91%
111$40❌❌❌N / Y⭐️ 4.9 (376)
$70,600
$280
67%
112$95✅❌✅Y / Y⭐️ 4.6 (29)
$32,836
$147
59%
111$50✅❌✅Y / Y⭐️ 4.8 (141)
$35,354
$151
62%
111$50✅❌✅Y / Y⭐️ 4.8 (125)
$30,324
$113
72%
112$50✅❌✅N / Y⭐️ 5 (31)
$34,719
$101
92%
111$50❌❌✅N / N⭐️ 4.9 (34)
$24,409
$107
59%
111$50❌❌❌N / Y⭐️ 5 (480)
$34,819
$142
65%
111$60❌❌❌Y / Y⭐️ 4.9 (135)
$53,405
$280
50%
112$95❌❌✅Y / Y⭐️ 4.5 (15)
$22,001
$105
56%
113$50❌❌✅N / Y⭐️ 4.8 (52)
$25,240
$113
58%
112$65❌❌❌Y / Y⭐️ 5 (20)
$41,353
$145
76%
111$50✅❌✅Y / Y⭐️ 4.8 (114)
$28,216
$97
78%
111$60❌❌❌Y / Y⭐️ 5 (238)
$25,505
$106
58%
111$85✅❌✅Y / Y⭐️ 4.8 (15)
$27,772
$111
62%
111$85✅❌✅Y / Y⭐️ 5 (26)
$11,986
$62
41%
111$85✅❌✅Y / Y⭐️ 4.9 (20)
$43,046
$130
88%
114$80❌❌✅Y / Y⭐️ 5 (32)
$22,971
$64
91%
111$80✅❌✅Y / N⭐️ 4.9 (34)
$27,947
$92
78%
111$60❌❌✅Y / Y⭐️ 4.2 (122)
$16,460
$76
51%
111$85✅❌✅Y / Y⭐️ 4.8 (23)
$14,041
$46
74%
111$80✅❌✅Y / Y⭐️ 4.7 (41)
$24,784
$81
76%
111$80✅❌✅Y / Y⭐️ 3.6 (21)
$26,037
$85
76%
111$80✅❌✅Y / Y⭐️ 4.2 (13)
$24,569
$97
63%
111$85✅❌✅Y / Y⭐️ 4.8 (17)
$21,309
$79
69%
111$80❌❌✅Y / Y⭐️ 4 (19)
$26,541
$94
73%
111$60❌❌✅Y / Y⭐️ 4.2 (25)
$43,979
$161
73%
111$140❌❌❌Y / Y⭐️ 5 (27)
$48,829
$167
74%
111$125❌❌❌Y / Y⭐️ 4.7 (26)
$18,480
$54
85%
111$80✅❌✅Y / N⭐️ 5 (37)
$17,620
$92
49%
111$100✅❌❌Y / Y⭐️ 4.8 (17)
$24,428
$98
66%
111$80❌❌✅Y / Y⭐️ 5 (3)

Return Metrics

190.07% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$8,268$16,536$24,804$33,072$41,340$82,680$248,042
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$8,268$16,536$24,804$33,072$41,340$82,680$248,042

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

190.07%

Payback Period Days

192

Return on Investment

190.07%

property-location

5606 N Lamar Blvd Austin, Texas, 78751

1 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact Ray

Austin

Guide

Zoning

Market

Guide


Laws


Market Data

$26,462

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $115/night at 62% occupancy.Projected nightly rate is $119/night at 68% occupancy.

Top 53% of comparables

Top 51% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$31,234

Avg annual revenue

68%

Avg occupancy rate

$119

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

$10k

$35k

$60k

$85k

Sign up to see the data on 40 all comparables

$8,268

Profit

Revenue

$26,462

Operating Expenses

$8,594

Operating Income

$17,868

Net Effective Rent

$9,600

Profit (Cash Flow)

$8,268

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

190.07%

Payback Period Days

192