BNBCalc.com Rental Arbitrage Analysis Report of 7900 San Felipe Blvd, Austin, TX 78729, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

31.97% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

31.97%

Payback Period Days

1142

Return on Investment

31.97%

Annual Revenue

$33,055

AirDNA projects $181/night at 50% occupancy ($33,054).

Revenue Percentile

Operating Expenses

Monthly Expenses

$958

Annual Expenses

$11,497

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$485

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$275

Management & Platform Fees

$83

Platform Fee (i.e. Airbnb)

$83

Property Manager Fee

$0

property-location

7900 San Felipe Blvd Austin, Texas, 78729

2 bed • 1 bath • 4 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$33,055

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

31.97%

Payback Period Days

1142