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

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$27,777

Profit (Cash Flow)

$166

Cash on Cash Return

3.8%

Annual Revenue

$27,777

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 25% revenue percentile

BNB Calc projects a 65% occupancy rate, $117 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,867	$60,319	$97,292	$174,979
Occupancy	44%	54%	72%	97%
Nightly Rate	$231	$299	$363	$484

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Downhome Texas Retreat, 16 beds (12 min/Downtown)	$61,007	$322	51%	4	4	3	$450	✅	✅	❌	Y / Y	⭐️ 4.8 (79)
Entire Modern and Cozy New house all to yourself	$47,440	$172	69%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (14)
Spacious 4bdr w/king bed	$50,701	$186	72%	4	3	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (48)
South Austin Hacienda, ~10 mins to DT & Airport	$85,278	$291	75%	4	4	3	$295	❌	❌	✅	Y / Y	⭐️ 5 (15)
Austin Onion Creek retreat 4B-3B, minutes from DT	$59,517	$244	65%	4	3	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (14)
Onion Creek Oasis	$61,596	$290	56%	4	3	3	$169	❌	❌	❌	Y / Y	⭐️ 5 (4)
Big Austin Home Fun4 Families, Groups, Retreats 9+	$36,990	$276	35%	4	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (21)
Manchaca Meadows \| Hot Tub \| 15 min to DT	$54,828	$332	44%	4	2	1	$175	✅	✅	✅	Y / Y	⭐️ 4.9 (38)
~Pool 4BR/2BA Retreat in South Austin~	$76,767	$430	48%	4	2	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (121)
South Austin Spacious 4 Bedroom Home -Rest & Relax	$108,733	$282	97%	4	2	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (2)
Group Getaway w/Pickleball Play!	$53,789	$301	47%	4	3	3	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (10)
Tranquil Austin House- Good for Families	$142,386	$606	64%	4	4	3	$325	✅	✅	❌	Y / Y	⭐️ 4.8 (61)
5 STAR BIG Group FUN ~BACH / Family Trip	$67,954	$367	49%	4	2	2	$195	✅	❌	✅	Y / Y	⭐️ 4.9 (33)
Austin Home w/ Deck - 9 Mi to Zilker Park!	$33,462	$175	40%	4	3	2	$352	✅	✅	❌	Y / Y	⭐️ 4 (5)
Babes Bungalow	$38,294	$170	59%	4	3	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (150)
3 Bedroom house-Buda-Manchaca area Hidden Gem	$33,518	$197	44%	4	2	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (41)
Austin Modern 4 bedroom home	$87,715	$238	100%	4	3	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (12)
Pool on the Green w/ 2 KING BEDS	$59,568	$300	53%	4	2	2	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (38)
《 Palmer Country House《 Escape the city	$85,033	$433	53%	4	3	2	$195	✅	❌	✅	Y / Y	⭐️ 5 (38)
“I ❤️ Texas” 4 Bedroom South Austin Experience!	$61,235	$359	45%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (52)
Family Friendly South Austin Home Away from Home	$131,244	$347	100%	4	3	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (12)
Cheerfull 4bedroom 2.5 bath located in Austin	$43,593	$300	34%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (1)
4-Bedroom retreat with Pool & Firepit Space	$91,644	$330	75%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (80)
Adults Only Countryside Retreat in S. Austin, TX	$45,048	$362	34%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
5 Bedroom 3000 s/f 10 mil. to DT	$51,972	$200	71%	4	3	3	$0	❌	❌	❌	Y / N	⭐️ 0 (8)
Casa Cala	$112,215	$438	70%	4	3	2	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Beautiful 4bdr with pool in South Austin	$51,609	$239	59%	4	3	30	$0	✅	✅	✅	Y / Y	⭐️ 5 (1)
White Eagle by Barclé	$66,228	$235	77%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Spacious & Sunny 4-bedroom	$65,945	$182	99%	4	3	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Casita in S. ATX - Sleeps 8	$66,265	$222	78%	4	2	1	$200	❌	❌	✅	Y / Y	⭐️ 0 (14)
Spacious South Austin Gem	$77,592	$212	100%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (4)
Gorgeous 2-story home w/ huge patio and yard	$173,271	$503	93%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (8)
South Austin 3BR/3.5BA 3000 Sq Ft with Gym, Pool	$21,530	$173	34%	4	4	60	$0	✅	✅	❌	Y / Y	⭐️ 5 (4)
Austin Entertainment Home	$46,739	$275	46%	4	2	1	$125	❌	❌	❌	Y / N	⭐️ 3.5 (2)
Luxury Home in South Austin	$67,466	$316	58%	4	2	30	$120	✅	❌	❌	Y / Y	⭐️ 0 (0)
4 bedroom home with a pool and an amazing backyard	$74,112	$405	50%	4	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (16)

Return Metrics

3.81% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$165	$331	$497	$663	$829	$1,658	$4,974
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	$165	$331	$497	$663	$829	$1,658	$4,974

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.81%

Payback Period Days

9581

Return on Investment

3.81%

1200 Estancia Pkwy Manchaca, Texas, 78652

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,300

Zestimate

$27,777

Annual Revenue

This property is projected to be in the top 25% revenue percentile compared to similar properties nearby.
Projected nightly rate is $117/night at 65% occupancy.Projected nightly rate is $117/night at 59% occupancy.

Occupancy Rate

Top 36% of comparables

Avg Daily Rate

Top 98% of comparables

Seasonality

40 Airbnb Comparables

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

$66,075

Avg annual revenue

57%

Avg occupancy rate

$326

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

$70k

$120k

$175k

$166

Profit

Revenue

$27,777

Operating Expenses

$15,611

Operating Income

$12,166

Net Effective Rent

$12,000

Profit (Cash Flow)

$166

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

3.81%

Payback Period Days

9581