BNBCalc Short Term Rental Cohost Analysis 1200 Estancia Pkwy, Manchaca, TX, 78652

1 bed • 1 bath • 2 guests • $509,000

BNB

Calc

Owner income

$17,649

Per year

This Airbnb could earn an additional

$281

Per month vs a Long-Term Rental

Annual Revenue range

$24,453 - $54,817

Annual Revenue

$25,213

AirDNA projects $117/night at 65% occupancy ($27,776). Airbtics projects $117/night at 59% occupancy ($25,212). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, $117 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$12,512	$24,453	$40,207	$54,817
Occupancy	39%	59%	76%	85%
Nightly Rate	$85	$110	$141	$172

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartment in Austin, TX!	$37,058	$125	81%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (35)
Creekside Cottage - A spacious, private suite!	$15,919	$110	37%	1	1	1	$85	❌	❌	❌	N / Y	⭐️ 5 (97)
South ATX Getaway • 1BD-1BA Casita • Pool Access	$15,780	$140	29%	1	1	2	$60	✅	❌	❌	Y / Y	⭐️ 5 (27)
Suite with private hot tub	$21,453	$185	30%	1	1	1	$60	❌	✅	✅	N / N	⭐️ 4.9 (40)
Quiet Respite w/HotSpa/SwimLane/Firepits & trees	$36,848	$163	59%	1	1	2	$55	✅	✅	✅	Y / Y	⭐️ 4.9 (507)
Secluded Guest House in beautiful setting	$37,750	$144	69%	1	1	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (117)
Trendy Modern Private Studio	$21,288	$73	76%	1	1	2	$75	❌	❌	❌	N / N	⭐️ 4.9 (155)
The Caboose at Hardly Dunn	$12,378	$89	38%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (383)
The Hideout at Hardly Dunn	$15,309	$89	47%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (284)
Private + Clean + Tempurpedic bed 💤	$36,190	$127	77%	1	1	2	$75	✅	❌	✅	Y / Y	⭐️ 4.9 (52)
Getaway under the Elms	$27,475	$86	85%	1	1	1	$30	❌	✅	❌	N / Y	⭐️ 5 (63)
Peaceful & Private. Yet, the night vibe is nearby!	$19,225	$122	41%	1	1	1	$60	❌	❌	✅	N / Y	⭐️ 5 (32)
Buda Bungalow	$21,106	$120	46%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Fully Private Garage Apartment in Old Town Buda	$24,342	$128	51%	1	1	1	$45	✅	❌	❌	Y / Y	⭐️ 5 (194)
5★ Beautiful Bungalow Tucked Away In South Austin	$31,992	$186	45%	1	1	2	$45	❌	❌	❌	Y / Y	⭐️ 5 (32)
Tiny Home in South Austin	$15,187	$64	60%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (127)
Oasis in Mickelson	$21,402	$66	85%	1	1	4	$59	❌	❌	❌	N / N	⭐️ 4.8 (149)
Marks Overlook Lodge #4	$21,014	$172	33%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 5 (92)
Vintage Airstream Glamping * Close To Downtown	$12,542	$107	29%	1	1	1	$50	❌	✅	✅	Y / Y	⭐️ 4.9 (16)
Cozy Farmhouse Tiny Home in Quiet Backyard w/Pool	$24,133	$75	85%	1	1	3	$75	✅	❌	❌	Y / Y	⭐️ 5 (124)
Modern Cabin, 8 mins from Circuit of The Americas	$24,379	$173	37%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
1B/1B, King Bed, private entrance, Gated Community	$14,894	$74	55%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (5)
Cozy 3/2 home off toll 16 miles from DT Austin.	$31,632	$129	67%	1	2	20	$0	✅	❌	✅	Y / Y	⭐️ 5 (2)
ATX Hangout	$28,694	$112	70%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 0 (5)
Ranch House Accommodations	$26,211	$106	66%	1	1	2	$40	❌	❌	✅	Y / Y	⭐️ 5 (8)
Quiet Luxury & Easy City Access	$25,665	$78	85%	1	1	1	$65	❌	❌	✅	Y / Y	⭐️ 4.4 (9)
Furnished bright and spacious guest suite	$20,166	$145	38%	1	1	7	$150	❌	❌	❌	Y / N	⭐️ 4.8 (7)
Bluebonnet Bungalow (~12 mi to Downtown Austin)	$45,867	$164	74%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 5 (31)
Downtown Luxury Apartment	$25,644	$91	77%	1	1	2	$0	✅	❌	❌	Y / N	⭐️ 4.8 (7)
South Austin Resort	$28,170	$104	74%	1	1	2	$50	✅	❌	✅	Y / Y	⭐️ 4.8 (62)
Landing \| Spectacular 1BD, Clubhouse, Pool	$21,606	$82	72%	1	1	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
South Austin Vacation Haven	$16,801	$85	54%	1	1	2	$0	✅	❌	✅	Y / N	⭐️ 5 (6)
Downtown gem, A Perfect Getaway!	$28,182	$110	70%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Cute Cabin on Slaughter Creek	$18,480	$202	25%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 0 (1)
Landing \| Incredible 1BD, Clubhouse, Gym	$28,509	$82	95%	1	1	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Peaceful retreat	$46,741	$140	86%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 0 (0)
Landing \| Chic 1BD, Clubhouse, Pool	$14,993	$105	39%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 0 (0)
DownSouthDream	$24,595	$168	40%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 5 (1)
Spacious, private, upper level suite	$9,282	$59	43%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Buda Resort	$37,804	$104	97%	1	1	1	$75	✅	✅	✅	Y / Y	⭐️ 4.9 (92)

1200 Estancia Pkwy Manchaca, Texas, 78652

1 bed • 1 bath • 2 guests

Inquire about this property

Contact Agent

$25,213

Annual Revenue

BNBCalc predicts this property will get $117 per night with 59% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$24,667

Avg annual revenue

59%

Avg occupancy rate

$117

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

$20k

$35k

$50k

$5,043

Profit

Revenue

$25,213

Cleaning

$4,321

Cohost commission

$5,043

Owner payout

$17,649

$0

Cash Investment

Renos & Furnishing

Total