BNBCalc Short Term Rental Rental Arbitrage Analysis 6601 Vallecito Dr, Austin, TX 78759, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$51,288

Profit (Cash Flow)

$2,020

Cash on Cash Return

18.0%

Annual Revenue

$51,288

AirDNA projects $238/night at 59% occupancy ($51,287).

BNB Calc projects a 59% occupancy rate, $238 rate per night.

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

Return Metrics

18.03% cash on cash return is a great return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,020	$4,040	$6,060	$8,080	$10,100	$20,201	$60,605
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	$2,020	$4,040	$6,060	$8,080	$10,100	$20,201	$60,605

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.03%

Payback Period Days

2024

Return on Investment

18.03%

6601 Vallecito Dr Austin, Texas, 78759-4652

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$51,288

Annual Revenue

AirDNA projects $238/night at 59% occupancy ($51,287.56).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,020

Profit

Revenue

$51,288

Operating Expenses

$18,067

Operating Income

$33,220

Net Effective Rent

$31,200

Profit (Cash Flow)

$2,020

$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

18.03%

Payback Period Days

2024