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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

177.72%

Payback Period Days

205

Return on Investment

177.72%

809 Tirado St Austin, Texas, 78752

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$34,698

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Cash on Cash Return

177.72%

Payback Period Days

205