BNBCalc.com Rental Arbitrage Analysis Report of 8054 Exchange Dr, Austin, TX 78754, USA

1 bed • 1 bath • 2 guests • $1,450

BNB

Calc

Return Metrics

12.04% cash on cash return is a good return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

12.04%

Payback Period Days

3033

Return on Investment

12.04%

Annual Revenue

$34,596

AirDNA projects $128/night at 74% occupancy ($34,595).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,375

Annual Expenses

$16,497

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$848

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$288

Management & Platform Fees

$86

Platform Fee (i.e. Airbnb)

$86

Property Manager Fee

$0

8054 Exchange Dr Austin, Texas, 78754

1 bed • 1 bath • 2 guests • $1,450

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$34,596

Profit (Cash Flow)

$698

Payback in 3033 days

Cash on Cash Return

12.0%

Annual Revenue

$34,596

AirDNA projects $128/night at 74% occupancy ($34,596)

Occupancy Rate

Avg Daily Rate

Return Metrics

12.04% cash on cash return is a good return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

12.04%

Payback Period Days

3033