6511 E Ben White Blvd Austin, Texas, 78741
2 bed • 1 bath • 1 guests • $86,800
$86,800
Zestimate
Est. $416/mo
Annual Revenue
$32,288
Profit (Cash Flow)
$8,566
Cap Rate
16.6%
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $170/night at 52% occupancy ($32,288) Airbtics projects $155/night at 59% occupancy ($33,402)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$32,288
$32,288
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$33,808 | $118 | 68% | 2 | 2 | 5 | 1 | $120 | ✅ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (163) | Profile | |
$34,375 | $130 | 62% | 2 | 2 | 5 | 1 | $125 | ✅ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (168) | Profile | |
$53,201 | $184 | 79% | 2 | 2 | 4 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (187) | Profile | |
$34,350 | $117 | 70% | 2 | 2 | 6 | 1 | $175 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (91) | Profile | |
$53,782 | $238 | 58% | 2 | 2 | 6 | 2 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (93) | Profile |
Return Metrics
32.67% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
32.67%
Cap Rate
16.6%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$4,120
Deductible property tax
$859
Your total deduction
$4,525
Your adjusted annual income
$150,000 - $4,525 = $145,475
Taxes on $145,475 (30%)
$43,642
Your old tax bill
$45,000
Your new tax bill
$43,642
Estimated tax savings
$1,358
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com