BNBCalc.com Investment Analysis Report of 109 E 10th St, Austin, TX, 78701

10 bed • 2.5 bath • 14 guests • $3,700,000

BNB

Calc

Return Metrics

4.72% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

4.72%

Cap Rate

7.25%

Return on Investment

22.42%

Annual Revenue

$324,391

AirDNA projects $955/night at 93% occupancy ($324,391).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,654

Annual Expenses

$55,851

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$3,403

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,703

Management & Platform Fees

$811

Platform Fee (i.e. Airbnb)

$811

Property Manager Fee

$0

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

property-location

109 E 10th St Austin, Texas, 78701

10 bed • 2.5 bath • 14 guests

Purchase Price

Est. $17,747/mo

Agent

Inquire about this property

Contact Agent

$509,000

Zestimate

39

Airbnb Investor Score

$41,236

Annual Profit

7.3%

Cap Rate

4.7%

Cash on Cash

$324,391

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.72%

Cap Rate

7.25%