BNBCalc Short Term Rental Rental Arbitrage Analysis 110 San Antonio St

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$63,706

Profit (Cash Flow)

-$4,180

Cash on Cash Return

-63.3%

Annual Revenue

$63,706

AirDNA projects $379/night at 63% occupancy ($87,209). Airbtics projects $306/night at 57% occupancy ($63,705). Airbtics predicts this property will perform in the 65% revenue percentile

BNB Calc projects a 57% occupancy rate, $306 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,146	$52,071	$71,717	$88,339
Occupancy	42%	70%	78%	81%
Nightly Rate	$132	$197	$242	$282

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Avail tobook 10-12 Hip condo ON W 6th walk to ACL!	$55,727	$214	70%	1	2	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (297)
West 6th Condo + Walk to DT - Pecan Pad!	$46,313	$157	77%	1	2	1	$159	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Zilker, Downtown Austin view	$54,363	$209	70%	1	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (26)
Kasa \| 1 Block from ACL Live \| 2nd Street	$25,697	$205	32%	1	1	1	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (779)
Walk Everywhere 1BR Natiivo Austin 11th-Floor	$33,641	$133	66%	1	2	1	$76	✅	❌	❌	Y / Y	⭐️ 4.8 (88)
Austintatious Living! Eclectic Studio Flat	$20,319	$165	33%	1	1	2	$65	❌	❌	✅	N / Y	⭐️ 5 (40)
Incredible Oasis- Walk and Shop, SXSW, Nightlife!	$41,476	$134	82%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (526)
SOCO OASIS \| The Perfect Location \| Free Pkg	$31,215	$99	78%	1	1	1	$82	✅	❌	❌	Y / Y	⭐️ 4.8 (86)
Walk to Zilker Park from a Stylish Condo	$40,741	$153	71%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (316)
Private Casita-Style Condo on West 6th Street	$33,190	$125	72%	1	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (159)
Down Home•Banana Bread•Massage Chair•Screen Porch	$41,779	$190	59%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (456)
Walkable Downtown Hideout w Workspace	$35,138	$132	70%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (547)
Cozy Clarksville condo near nightlife	$36,632	$121	80%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (607)
Austin- 1 bed, full kitchen, pool Condo Hotel	$75,786	$241	80%	1	1	1	$103	✅	❌	❌	Y / Y	⭐️ 0 (0)
Upscale One Bedroom Suite in the Heart of Austin!	$45,162	$224	52%	1	1	1	$99	✅	❌	❌	Y / Y	⭐️ 4.9 (11)
512 Bouldin Bliss: Your Perfect Austin Getaway	$29,425	$102	78%	1	1	3	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (233)
Rooftop Infinity Pool. 1BR Condo - Austin	$76,893	$241	81%	1	1	1	$103	✅	❌	❌	Y / Y	⭐️ 5 (1)
Austin- 1 bed, full kitchen, pool Condo Hotel	$76,596	$240	81%	1	1	1	$103	✅	❌	❌	Y / Y	⭐️ 5 (3)
South Congress Bungalow	$29,494	$164	49%	1	1	3	$80	✅	❌	❌	Y / Y	⭐️ 4.8 (67)
SOCO Park view \| The Perfect Location \| Free Pkg	$26,544	$80	82%	1	1	1	$85	✅	❌	❌	Y / Y	⭐️ 4.8 (88)
Stunning Penthouse D.T. W6th ATX W/Infinity Pool	$99,132	$399	66%	1	2	1	$130	✅	✅	✅	Y / Y	⭐️ 5 (19)
Wyndham Austin Resort\|1BR/1BA King Bed w/ Gym&Pool	$35,428	$242	40%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Wyndham Austin Resort\|1BR/1BA King Bed w/ Gym&Pool	$35,428	$242	40%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Wyndham Austin Resort\|1BR/1BA King Bed w/ Gym&Pool	$38,086	$242	43%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Wyndham Austin Resort\|1BR/1BA King Bed w/ Gym&Pool	$43,349	$282	42%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Wyndham Austin Resort\|1BR/1BA King Bed w/ Gym&Pool	$40,253	$282	39%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Wyndham Austin Resort\|1BR/1BA King Bed w/ Gym&Pool	$43,196	$281	42%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Sonder at The Catherine \| 1BR Apartment w/ Balcony	$66,626	$246	74%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (48)
SOCO Downtown View I Free Pkg	$27,260	$85	81%	1	1	1	$82	❌	❌	❌	Y / Y	⭐️ 4.7 (63)
SOCO Creek View \| The Perfect Location \| Free Pkg	$27,307	$85	80%	1	1	1	$82	✅	❌	❌	Y / Y	⭐️ 4.8 (73)
SOCO Urban Nest \| The Perfect Location \| Free Pkg	$31,881	$111	71%	1	1	1	$82	✅	❌	❌	Y / Y	⭐️ 4.7 (74)
Perfect for Large Groups-1BDR (3 beds) Sleeps 6 \|	$30,870	$130	60%	1	1	1	$85	✅	❌	✅	Y / Y	⭐️ 4.9 (67)
Bright Bungalow with Downtown Views + Private Deck	$20,649	$135	40%	1	1	2	$135	❌	❌	✅	N / Y	⭐️ 4.7 (81)
Safe & Clean W. 6th condo, Walk Everywhere!	$26,556	$170	41%	1	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (216)
The Treehouse	$58,579	$189	83%	1	2	3	$115	❌	❌	❌	Y / Y	⭐️ 5 (24)
Dazzling Downtown 6th Street Apt, No Cleaning Fee	$122,391	$440	76%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (25)
Downtown Austin Resort Condo @ 1 BR	$46,146	$212	54%	1	1	1	$125	✅	✅	❌	Y / Y	⭐️ 5 (5)
Austin, TX, 1-Bedroom #1	$58,556	$290	52%	1	1	1	$99	✅	❌	❌	Y / Y	⭐️ 5 (1)
Austin- Spacious 1BR Condo, Full kitchen and Pool	$76,125	$239	81%	1	1	1	$103	✅	❌	❌	Y / Y	⭐️ 5 (6)

Return Metrics

-63.33% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,179	-$8,359	-$12,539	-$16,719	-$20,899	-$41,799	-$125,397
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$4,179	-$8,359	-$12,539	-$16,719	-$20,899	-$41,799	-$125,397

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-63.33%

Payback Period Days

Return on Investment

-63.33%

110 San Antonio St Austin, Texas, 78701

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,300

Zestimate

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$63,706

Annual Revenue

This property is projected to be in the top 65% revenue percentile compared to similar properties nearby.
Projected nightly rate is $379/night at 63% occupancy.Projected nightly rate is $306/night at 57% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 8% of comparables

Seasonality

40 Airbnb Comparables

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

$45,715

Avg annual revenue

62%

Avg occupancy rate

$201

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

$20k

$55k

$85k

$125k

-$4,180

Profit

Revenue

$63,706

Operating Expenses

$20,282

Operating Income

$43,424

Net Effective Rent

$47,604

Profit (Cash Flow)

-$4,180

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-63.33%

Payback Period Days