BNBCalc Short Term Rental Investment Analysis 6511 E Ben White Blvd, Austin, TX, 78741

2 bed • 1 bath • 1 guests • $86,800

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$32,288

Profit (Cash Flow)

$8,555

Cap Rate

16.6%

Annual Revenue

$32,288

AirDNA projects $170/night at 52% occupancy ($32,287). Airbtics projects $155/night at 59% occupancy ($33,401). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 52% occupancy rate, $170 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,245	$30,186	$44,773	$71,668
Occupancy	52%	60%	70%	79%
Nightly Rate	$115	$121	$157	$231

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Hypnotic Suite	$33,808	$118	68%	2	2	1	$120	✅	❌	✅	Y / Y	⭐️ 4.8 (163)
Suite Royale - Spacious 2 bedroom APT. near Airprt	$34,375	$130	62%	2	2	1	$125	✅	❌	✅	Y / Y	⭐️ 4.8 (168)
Stay Zen near airport fully stocked city views gym	$53,201	$184	79%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (187)
Warm 2BR suite close to Downtown w/ fast WiFi	$34,350	$117	70%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (91)
1st floor 5 miles DT ATX & Airport	$53,782	$238	58%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (93)
Modern 2BR King Bed Suite, Fast WiFi, 8 Min to DT	$36,068	$116	73%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Private 2BR King Bed Suite, Fast WiFi, 8 Min to DT	$30,374	$116	60%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (78)
Bright & Spacious East Riverside Getaway-W Garage	$39,131	$162	60%	2	3	1	$127	❌	❌	✅	Y / Y	⭐️ 5 (75)
Large Modern 2 Bed/2 Bath -7 min DT in Central ATX	$40,425	$135	73%	2	2	1	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (119)
Bright 2BR King Bed Suite, Fast WiFi, 8 Min to DT	$31,783	$115	66%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
NEW*⭐️Luxurious & Chic 2BDR\|2BTH 10min Awy DWTWN	$20,950	$106	54%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (34)
Airy 2BR King Bed Suite, Fast WiFi, 8 Min to DT	$23,403	$116	43%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
Vibrant 2BR King Bed Suite, Fast WiFi, 8 Min to DT	$33,434	$127	60%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (109)
Upscale 2 Bed 2 Bath Apt in ATX near DT!	$37,292	$144	62%	2	2	1	$120	✅	✅	✅	Y / Y	⭐️ 4.5 (31)
💎Elegant 💎2BR 2BTH APT/10 min from AIRPT & DWNTWN	$18,964	$97	45%	2	2	2	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (78)
Modern Home & Pet Friendly	$78,857	$249	85%	2	2	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (54)
Corner 2BR King Bed Suite, Fast WiFi, 8 Min to DT	$24,986	$118	48%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
City Views <4mi to airport w/ King Bed 75”tv & gym	$78,628	$231	93%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (227)
Modern King 2BR Suites, Fast WiFi, 8 Min to DT	$32,132	$118	62%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Luxury 2BR King Bed Suite, Fast WiFi, 8 Min to DT	$21,535	$122	36%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Upscale 2BR King Bed Suite, Fast WiFi, 8 Min to DT	$24,116	$120	42%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
Huge 2BR suite close to Downtown w/ fast WiFi	$29,959	$119	56%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (52)
Austin Summer 2 bedroom Suite - 8 mins to Airport	$28,324	$109	71%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.4 (45)
Get Downtown Fast! Convenient Condo Sleeps 8!	$42,162	$170	63%	2	2	1	$160	✅	❌	❌	Y / Y	⭐️ 4.7 (77)
Prime 2BR King Bed Suite, Fast WiFi, 8 Min to DT	$18,062	$105	47%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
2 Bedroom Boho East Austin Retreat - Sleeps 6!	$105,044	$558	50%	2	3	2	$138	❌	❌	❌	Y / Y	⭐️ 5 (54)
Modern 2BR/2BD Retreat near Airport Downtown ATX	$25,094	$111	57%	2	2	1	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
Condo Near Downtown Austin	$41,228	$156	70%	2	2	2	$95	✅	❌	❌	Y / Y	⭐️ 4.8 (13)
Close-in East Austin Town House	$32,344	$550	14%	2	3	5	$150	✅	❌	✅	Y / Y	⭐️ 5 (24)
ATX Music Encore Condo	$11,784	$126	24%	2	2	1	$75	✅	❌	❌	Y / Y	⭐️ 4.6 (169)
La Riverside Townhome Condo - 2/1.5	$30,794	$95	79%	2	2	1	$99	✅	❌	❌	Y / Y	⭐️ 4.8 (85)
East Side Modern Downtown Chill - Games	$35,499	$177	53%	2	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (19)
Luxe 2BR w/ Patio & Fast Wi-Fi	$30,832	$104	81%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (38)
Affordable spot between airport and downtown.	$29,649	$127	57%	2	1	1	$65	❌	❌	❌	N / Y	⭐️ 4.9 (86)
Spacious 2 bedroom apartment near downtown	$21,103	$93	62%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (19)
Comfortable and cozy small home near ABIA	$20,655	$96	53%	2	1	2	$100	❌	❌	❌	N / N	⭐️ 4.5 (41)
Hidden Gem w/2BR&BA 10mins DTATX	$41,922	$166	69%	2	2	3	$0	✅	❌	❌	Y / N	⭐️ 4.3 (28)
Perfect 2 Br 3 Beds Get Away	$27,908	$125	61%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.7 (14)
Stylish 2BR King Bed Suite, Fast WiFi, 8 Min to DT	$12,605	$123	28%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Charming Riverside Townhome	$36,080	$116	79%	2	3	15	$165	✅	❌	✅	Y / Y	⭐️ 4.5 (15)

Return Metrics

32.63% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,554	$17,109	$25,664	$34,219	$42,774	$85,549	$256,647
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$852	$1,758	$2,719	$3,739	$4,823	$11,328	$69,440
Down Payment	$17,360	$17,360	$17,360	$17,360	$17,360	$17,360	$17,360
Property Appreciation	$2,604	$5,286	$8,048	$10,894	$13,824	$29,851	$123,886
Total Return	$29,371	$41,514	$53,792	$66,213	$78,782	$144,089	$467,334

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.63%

Cap Rate

16.6%

Return on Investment

45.82%

6511 E Ben White Blvd Austin, Texas, 78741

2 bed • 1 bath • 1 guests

Purchase Price

Est. $416/mo

Inquire about this property

Contact

test at Test

$86,800

Zestimate

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$32,288

Annual Revenue

BNBCalc predicts this property will get $155 per night with 59% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 18% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$35,066

Avg annual revenue

59%

Avg occupancy rate

$155

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$40k

$75k

$105k

$8,555

Profit

Revenue

$32,288

Operating Expenses

$17,877

Operating Income

$14,410

Mortgage & Taxes

$5,855

Profit (Cash Flow)

$8,555

$26,214

Cash Investment

Down Payment

$17,360

Renos & Furnishing

$6,250

Closing Costs

$2,604

Total

$26,214

DSCR Ratio

Strong

2.46

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.63%

Cap Rate

16.6%

Return on Investment

45.82%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$4,120

Deductible property tax

$859

Your total deduction

$907

Your adjusted annual income

$150,000 - $907 = $149,093

Taxes on $149,093 (30%)

$44,728

Your old tax bill

$45,000

Your new tax bill

$44,728

Estimated tax savings

$272

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com