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

$33,033

Profit (Cash Flow)

$11,522

Cash on Cash Return

89.7%

Annual Revenue

$33,033

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 76% occupancy rate, $119 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,731	$27,703	$42,439	$54,989
Occupancy	58%	70%	78%	84%
Nightly Rate	$84	$103	$143	$172

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy 1-BR Near Triangle \| 4.5 mi to Downtown	$84,554	$281	80%	1	1	2	$95	✅	❌	✅	Y / Y	⭐️ 4.7 (18)
Quaint Cottage in Hip Brentwood	$37,334	$119	82%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (251)
Modern Bungalow, Art Filled Studio	$25,804	$79	83%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (133)
Airy Guesthouse - Patio, W/D, Near Food/Shops, NEW	$22,980	$76	78%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (95)
Private and Central Austin Casita	$24,290	$118	53%	1	1	1	$50	❌	❌	✅	N / Y	⭐️ 5 (274)
Unique Austin Designer Charm: Highland Hideaway	$26,896	$100	71%	1	1	2	$65	❌	❌	❌	N / Y	⭐️ 5 (314)
Cozy and Central Austin Cottage.	$45,814	$143	84%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (183)
Garden Studio w/ Private Patio & Kitchenette	$25,223	$72	89%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (388)
Cozy 1-BR Near Triangle \| 4.5 mi to Downtown	$70,600	$280	67%	1	1	2	$95	✅	❌	✅	Y / Y	⭐️ 4.6 (29)
Serene 1BR suite w/ fast WiFi + king bed + pool	$33,688	$146	61%	1	1	1	$50	✅	❌	✅	Y / Y	⭐️ 5 (147)
Modern Boho Guesthouse, Close to Best Austin Spots	$36,834	$141	70%	1	1	3	$50	❌	❌	✅	Y / Y	⭐️ 5 (79)
Comfy 1BR suite w/ fast WiFi + king bed + pool	$35,731	$150	63%	1	1	1	$50	✅	❌	✅	Y / Y	⭐️ 5 (131)
The Hideout	$24,990	$114	57%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (20)
Dog Friendly Tree House, Central	$30,847	$113	73%	1	1	2	$50	✅	❌	✅	N / Y	⭐️ 5 (36)
Charming & Cozy Central ATX Duplex	$34,328	$100	92%	1	1	1	$50	❌	❌	✅	N / N	⭐️ 5 (47)
TajMaSmall Guest Suite	$24,492	$109	58%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (485)
Prime Location - 1Bd w/ Pool \| 10 Min to Downtown	$22,887	$103	53%	1	1	1	$85	✅	❌	✅	Y / Y	⭐️ 5 (22)
Sleek 1-BD Retreat \| 10 Min to Downtown	$11,324	$61	39%	1	1	1	$85	✅	❌	✅	Y / Y	⭐️ 4.5 (26)
Secluded & central Hyde Park casita \| Porch \| WiFi	$35,057	$143	65%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (141)
Polished 1BR Haven \|Pool\| 10 Min to Downtown AUS\|	$26,342	$108	60%	1	1	1	$85	✅	❌	✅	Y / Y	⭐️ 5 (30)
Walkable \| Convenient \| Cozy	$41,516	$130	85%	1	1	4	$80	❌	❌	✅	Y / Y	⭐️ 5 (38)
Modern Apartment in North Lamar	$22,138	$65	86%	1	1	1	$80	✅	❌	✅	Y / N	⭐️ 5 (43)
Cozy 1-BR Near Triangle \| 4.5 mi to Downtown	$53,405	$280	50%	1	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Cozy Boho Guesthouse + Rooftop Deck in the Trees	$21,035	$104	54%	1	1	3	$50	❌	❌	✅	N / Y	⭐️ 5 (57)
Quiet 1BR suite w/ fast WiFi + king bed + pool	$43,770	$144	81%	1	1	1	$50	✅	❌	✅	Y / Y	⭐️ 5 (118)
Backyard casita in heart of Austin-walk to dinner!	$28,501	$98	78%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (240)
Chic Urban Retreat North Lamar	$14,808	$49	73%	1	1	1	$80	✅	❌	✅	Y / Y	⭐️ 5 (51)
Soak Up the Sun! Newly Renovated + Prime Location	$27,947	$92	78%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.2 (122)
Modish Serenity-1Bd w/ Pool - 10min Downtown AUS\|1	$21,924	$93	58%	1	1	1	$85	✅	❌	✅	Y / Y	⭐️ 4.5 (21)
Refined 1BR Haven \|Pool\| 10 Min to Downtown AUS	$16,460	$76	51%	1	1	1	$85	✅	❌	✅	Y / Y	⭐️ 4.8 (23)
Modern Retreat Near DT Austin	$24,784	$81	76%	1	1	1	$80	✅	❌	✅	Y / Y	⭐️ 3.6 (21)
Austin Gem: Music City Studio	$26,037	$85	76%	1	1	1	$80	✅	❌	✅	Y / Y	⭐️ 4.2 (13)
Luxe Urban: 1BR Oasis on N Lamar	$18,538	$55	83%	1	1	1	$80	✅	❌	✅	Y / N	⭐️ 5 (43)
Stylish 1BR Gem: Prime Location	$21,309	$79	69%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4 (19)
Memory Foam King Bed + All Essentials near N Lamar	$26,541	$94	73%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.2 (25)
Central boho 1BR suite close to food & brewery	$48,829	$167	74%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (26)
Modern Apartment Close to UT!	$22,564	$98	61%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (3)
Cozy ATX Gem: 1BD/1BA few mins away UT & Downtown	$17,620	$92	49%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (17)
Relaxing & Luxurious Guesthouse	$45,157	$172	70%	1	1	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (27)

Return Metrics

89.66% 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)	$11,521	$23,043	$34,565	$46,086	$57,608	$115,216	$345,650
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	$11,521	$23,043	$34,565	$46,086	$57,608	$115,216	$345,650

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

89.66%

Payback Period Days

407

Return on Investment

89.66%

5606 N Lamar Blvd Austin, Texas, 78751

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Ray

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$33,033

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.

Occupancy Rate

Top 36% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$31,080

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

$11,522

Profit

Revenue

$33,033

Operating Expenses

$9,811

Operating Income

$23,222

Net Effective Rent

$11,700

Profit (Cash Flow)

$11,522

$12,850

Cash Investment

Renos & Furnishing

$12,750

Setup Costs

$100

Total

$12,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

89.66%

Payback Period Days

407