BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 809 Tirado St, Austin, TX 78752, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

lolviercl@gmail.com

Annual Revenue

$34,698

Profit (Cash Flow)

$10,033

Cash on Cash Return

177.7%

Annual Revenue

$34,698

AirDNA projects $125/night at 76% occupancy ($34,698).

BNB Calc projects a 76% occupancy rate, $125 rate per night.

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


Return Metrics

177.72% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$10,032$20,065$30,097$40,130$50,162$100,325$300,975
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$10,032$20,065$30,097$40,130$50,162$100,325$300,975

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

177.72%

Payback Period Days

205

Return on Investment

177.72%

property-location

809 Tirado St Austin, Texas, 78752

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide


Laws


Market Data

$34,698

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$10,033

Profit

Revenue

$34,698

Operating Expenses

$9,126

Operating Income

$25,573

Net Effective Rent

$15,540

Profit (Cash Flow)

$10,033

$5,645

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,395

Total

$5,645

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

177.72%

Payback Period Days

205