BNBCalc Short Term Rental Rental Arbitrage Analysis 1103 Euphoria Bnd

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$52,113

Profit (Cash Flow)

-$5,062

Cash on Cash Return

-57.2%

Annual Revenue

$52,113

AirDNA projects $345/night at 52% occupancy ($65,524). Airbtics projects $246/night at 58% occupancy ($52,113). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 58% occupancy rate, $246 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,141	$49,650	$69,725	$96,577
Occupancy	48%	58%	65%	75%
Nightly Rate	$184	$226	$283	$341

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Buddy's East Austin Oasis + Sparkling Pool!	$83,920	$407	56%	3	1	2	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (155)
Willie's Central Austin Getaway w/ Jacuzzi	$41,795	$307	36%	3	2	2	$149	❌	✅	✅	Y / Y	⭐️ 4.9 (67)
Eastside Home w Awesome Yard - Golf, Pool, Firepit	$37,502	$174	57%	3	4	1	$109	✅	❌	✅	Y / Y	⭐️ 5 (38)
Lovely Bungalow cl to Downtown & Hip East Austin!	$34,799	$212	42%	3	2	1	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (60)
Urban Oasis: Chic Boho Getaway	$194,578	$555	95%	3	2	2	$160	✅	❌	❌	Y / Y	⭐️ 4.8 (30)
Entire Home w/ View in East ATX - Patio - Parking	$33,960	$143	60%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (68)
Scout Austin: Bohemian Farmhouse	$51,612	$257	52%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (27)
Hill Country views in the heart of East Austin	$53,827	$190	75%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (45)
Sweet Bungalow. Hip. Groups Welcome	$22,946	$110	52%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (136)
Bright & Cozy Haven in East Austin	$26,932	$200	35%	3	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (186)
Rooftop Deck \| 5 mins to downtown	$67,400	$221	79%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (26)
Modern/rustic eastside retreat	$36,072	$209	45%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (248)
Minutes from downtown	$25,910	$185	37%	3	1	1	$95	❌	❌	❌	N / Y	⭐️ 4.8 (182)
Modern E. Austin 3BDR2BH House with Deck	$23,208	$136	41%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (77)
Calming Space \| Trendy East ATX \| Walk to Coffee	$38,354	$120	83%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (234)
Hip East Austin, Cold/Hot Tub, Groups Welcome	$98,886	$401	66%	3	2	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (83)
Charming East Austin Home	$48,851	$211	62%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (57)
Artsy Getaway w/ Cowboy Pool! - 5mins to downtown!	$62,825	$262	63%	3	2	3	$160	✅	❌	✅	Y / Y	⭐️ 5 (85)
The Gonzales . Sweet Outdoors . Walk to Eateries .	$57,023	$227	65%	3	2	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (538)
Amy's Wine House	$49,973	$226	59%	3	4	1	$325	❌	❌	✅	Y / Y	⭐️ 5 (73)
Slick Bungalow in East Austin	$35,348	$318	30%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (67)
Rare. Vintage. Luxe. Walk to all East Austin.	$39,993	$181	60%	3	2	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (45)
Comfortable Home in the Heart of East Austin	$62,698	$249	68%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.9 (91)
Spacious East Austin Home Near E. 6th St Downtown	$43,212	$272	42%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (96)
Modern Stylish Home - Near E. 6th St & Downtown	$45,474	$184	65%	3	3	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (124)
Brand New Modern Home With Hot tub & Movie Room	$50,172	$224	58%	3	3	3	$200	✅	✅	❌	Y / Y	⭐️ 4.9 (65)
2.2 Miles to UT Games, Mins to DT + E Side Bars!	$76,941	$424	49%	3	2	2	$225	❌	✅	✅	Y / Y	⭐️ 4.8 (35)
Oak Grove Bungalow Private Downtown Bungalow	$31,946	$170	48%	3	2	2	$216	❌	❌	✅	Y / Y	⭐️ 5 (17)
Visit 1900 / Next to 12th and Chicon	$28,021	$177	42%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (27)
Cozy 3 BR Cottage \| Walkable, East ATX	$86,528	$243	96%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (47)
Hip East Austin Home on Corner Lot - Benson	$67,416	$335	54%	3	2	1	$234	❌	❌	❌	Y / Y	⭐️ 3.8 (4)
Boho-Chic East Austin TX Home \| Perfect Location	$44,955	$235	50%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (74)
Chic Home Nr Downtown\| Pets OK, Big Yard, Fire Pit	$73,914	$334	59%	3	3	2	$179	❌	❌	✅	Y / Y	⭐️ 5 (34)
East Austin's Garden Retreat	$63,146	$282	54%	3	3	2	$218	❌	❌	❌	Y / Y	⭐️ 4.8 (541)
Recharge Large Home 7 beds Downtown Natural Light	$69,620	$289	64%	3	3	3	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (263)
The ultimate East Side sanctuary	$79,933	$331	64%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (88)
MCM East ATX Ranch: outdoor shower + cowboy pool!	$54,736	$261	57%	3	2	2	$95	✅	❌	❌	Y / Y	⭐️ 5 (19)
Sleeps 6 \|Hot Tub \| Downtown - WalkerVR	$49,891	$185	67%	3	3	1	$375	❌	✅	❌	Y / Y	⭐️ 4.8 (13)
East Austin Gem	$59,496	$241	67%	3	2	4	$130	✅	❌	✅	Y / Y	⭐️ 5 (17)
Luxury Kitchen, 3br Bungalow \| Eastsider - Portoro	$49,282	$167	74%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (18)

Return Metrics

-57.19% 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)	-$5,061	-$10,123	-$15,185	-$20,246	-$25,308	-$50,616	-$151,850
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	-$5,061	-$10,123	-$15,185	-$20,246	-$25,308	-$50,616	-$151,850

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-57.19%

Payback Period Days

Return on Investment

-57.19%

1103 Euphoria Bend Austin, Texas, 78702

3 bed • 3 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,300

Zestimate

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$52,113

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $345/night at 52% occupancy.Projected nightly rate is $246/night at 58% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$55,077

Avg annual revenue

58%

Avg occupancy rate

$246

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

$80k

$135k

$195k

-$5,062

Profit

Revenue

$52,113

Operating Expenses

$18,775

Operating Income

$33,338

Net Effective Rent

$38,400

Profit (Cash Flow)

-$5,062

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-57.19%

Payback Period Days