BNBCalc Short Term Rental Rental Arbitrage Analysis 7400 North Lamar Boulevard, Austin, Texas 78752, United States

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$28,796

Profit (Cash Flow)

-$9,100

Cash on Cash Return

-145.7%

Annual Revenue

$28,796

AirDNA projects $146/night at 54% occupancy ($28,795).

BNB Calc projects a 54% occupancy rate, $146 rate per night.

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

Return Metrics

-145.68% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$9,099	-$18,199	-$27,298	-$36,398	-$45,498	-$90,996	-$272,988
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	-$9,099	-$18,199	-$27,298	-$36,398	-$45,498	-$90,996	-$272,988

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-145.68%

Payback Period Days

Return on Investment

-145.68%

7400 N Lamar Blvd A4 Austin, Texas, 78752

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,234

Zestimate

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$28,796

Annual Revenue

Projected nightly rate is $146/night at 54% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$9,100

Profit

Revenue

$28,796

Operating Expenses

$15,143

Operating Income

$13,652

Net Effective Rent

$22,752

Profit (Cash Flow)

-$9,100

$6,246

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,996

Total

$6,246

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-145.68%

Payback Period Days

Property Overview

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

Lot size:

125,845 sqft

Year built:

2020

Size:

203,400 sqft

Type:

MFR

Parking:

Heating:

NONE

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
608 Brentwood St	3	2	3,808	-	11,378	2021	$0	-
7601 Tisdale Dr	-	4	2,773	-	8,154	1959	$0	-
7107 Guadalupe St	-	4	3,120	-	14,832	1970	$0	-
7945 Gault St	-	-	11,010	-	20,068	1969	$0	-
300 Carmen Ct	-	5	3,904	-	9,078	1968	$0	129
606 Blackson Ave	-	3	1,646	-	8,451	1973	$0	427
911 Romeria Dr	-	2	1,608	-	9,413	1906	$0	-
301 Hammack Dr	-	2	1,725	-	10,555	1955	$0	54
1801 W Saint Johns Ave	-	2	1,516	-	8,337	1951	$0	67
7200 Duval St	-	-	42,210	-	69,091	1969	$0	-

Property Details

MLS Status: N/A

Property Use: Apartment House (100+ Units)

Stories: 1

Lot size: 125,845 sqft

Building area: 203,400 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: COMMERCIAL

Parcel Number: 0233100217

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $61,560,000

County Est. Land Value: $8,179,795

Assessed Land Value: $8,179,795

County Est. Structure Value: $53,380,205

Market Estimate: $6,593,930

Sale history

Date	Sale Price	% Financed	Buyer
05/13/21	$0	0%	Kci Austiisi Investors 1 Llc
12/20/18	$0	0%	Hs & P Crestview Commons Phase 2
11/15/07	$0	0%	High Street Crestview Stn Llc

Ownership

Name: Kci Austin Investors 1 Llc & Dba M

Owner Occupied: No

Owner Mailing Address: 580 W Germantown Pike Ste 200, Plymouth Meeting, Pa 19462

Years Owned: 28

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: 0%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No