BNBCalc Short Term Rental Cohost Analysis 122 Web Isle Drive, Marble Falls, TX

1 bed • 1 bath • 1 guests • $1,707,000

BNB

Calc

Owner income

$19,559

Per year

This Airbnb could earn an additional

$1,278

Per month vs a Long-Term Rental

Annual Revenue range

$28,704 - $54,052

Annual Revenue

$27,941

AirDNA projects $165/night at 42% occupancy ($25,311). Airbtics projects $153/night at 50% occupancy ($27,941). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 50% occupancy rate, $153 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,100	$28,704	$44,790	$54,052
Occupancy	39%	48%	64%	71%
Nightly Rate	$120	$154	$180	$197

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lake LBJ Tropical Hideaway Condo*Welcome Snowbirds	$29,063	$135	54%	1	1	2	$95	✅	❌	✅	Y / Y	⭐️ 5 (97)
Tropical Gem on Lake LBJ, Hill Country Riviera !	$26,130	$131	52%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (106)
Sandy Beach Condo on constant-level Lake LBJ	$40,312	$174	60%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (50)
The Tipis at Hozhoni on the Hill	$23,006	$92	60%	1	1	1	$65	❌	❌	✅	N / Y	⭐️ 5 (49)
Curves, The Container Suite	$41,343	$195	54%	1	1	1	$65	❌	❌	✅	N / Y	⭐️ 4.5 (17)
Cozy 1 Bedroom Studio Cottage in the Hill Country	$22,254	$108	53%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (122)
Maegan Breann: Cozy Retreat with Lakeside Views!	$32,479	$174	51%	1	1	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (6)
Private Hill Country Casita	$24,489	$120	55%	1	1	2	$55	❌	❌	❌	N / N	⭐️ 5 (38)
🏖 Getaway on LBJ Penthouse 🏖	$28,942	$103	72%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (252)
Bear Boho Bungalow in Beautiful Marble Falls TX.	$20,356	$80	64%	1	1	2	$100	❌	❌	✅	N / Y	⭐️ 5 (98)
Lil’ Toddy on 20 Acres	$12,323	$88	35%	1	1	2	$55	❌	❌	✅	N / N	⭐️ 5 (32)
The Sunset Cliff House	$73,772	$248	78%	1	1	1	$65	❌	❌	❌	N / N	⭐️ 5 (21)
The Bayview Cliff House	$64,028	$247	67%	1	1	1	$65	❌	❌	❌	N / N	⭐️ 5 (14)
The Waters Condo on Lake LBJ!	$24,220	$121	48%	1	1	1	$160	✅	✅	✅	Y / Y	⭐️ 3.5 (7)
Lake LBJ Condo w/ Balcony & Shared Boat Docks	$46,394	$236	48%	1	1	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (4)
The Bird's Nest at The Retreat on the Hill	$40,145	$148	69%	1	1	1	$65	❌	❌	✅	N / Y	⭐️ 5 (7)
Great Lakefront Condo With Gorgeous Lake LBJ Views	$20,384	$118	43%	1	1	2	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (20)
Space Cowboy Vibes + Hot Tub, TX Hill Country	$57,679	$208	73%	1	2	2	$85	❌	✅	❌	Y / Y	⭐️ 5 (58)
Hillside: Scenic Escape with Lake Views Awaits!	$20,083	$177	31%	1	2	1	$0	❌	❌	❌	N / Y	⭐️ 0 (0)
Hidden Harbor-Lakefront on Secluded Cove w/Dog Run	$25,190	$156	42%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (37)
Couples Retreat \| Modern \| Views \| Pets \| River!	$41,335	$160	64%	1	1	2	$85	❌	❌	✅	N / Y	⭐️ 5 (61)
Newly Renovated Luxurious Lake View Getaway	$22,982	$161	39%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (10)
Yippee Ki Yay Cabin by Lake LBJ. RV/ Dog friendly	$29,043	$105	71%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (19)
The Eagles Nest Retreat	$51,530	$196	67%	1	1	1	$65	❌	❌	✅	N / N	⭐️ 5 (14)
Lake Marble Falls Cozy Casita & Cabana	$46,108	$126	98%	1	1	2	$69	❌	❌	❌	N / N	⭐️ 5 (95)
Shadyside: Scenic Escape with Lake Views Awaits!	$21,902	$176	34%	1	2	1	$0	❌	❌	❌	N / Y	⭐️ 0 (1)
Hill Country Tiny House + Pool Getaway on 10acr	$27,977	$196	39%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (409)
Lakeside Getaway Waters Condo @ HSB, Pool Hot Tub	$19,648	$137	36%	1	1	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (152)
Lakeside Condo Next to Resort Yacht Club & Marina	$25,379	$127	48%	1	1	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (152)
LakeViewCondo! Boat Slip Included! Steps2Lake	$23,314	$134	46%	1	1	1	$70	✅	✅	❌	Y / Y	⭐️ 4.5 (17)
Stylish Tiny Home-Fire Features-Covered Porch	$26,811	$162	44%	1	1	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (38)
Casita de Tortuga	$29,668	$193	42%	1	1	2	$0	❌	✅	❌	N / N	⭐️ 0 (0)
Courtyard 315	$21,801	$161	37%	1	1	30	$65	✅	❌	❌	Y / Y	⭐️ 4.5 (20)
Noble Cabin #5 on Lake LBJ	$18,204	$116	42%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (39)
Cozy Waterfront Home on Lake LBJ Kayaks Included!	$36,288	$152	64%	1	1	2	$85	❌	❌	✅	N / Y	⭐️ 5 (6)
Casita de Tortuga	$28,109	$192	40%	1	1	2	$0	❌	✅	❌	N / N	⭐️ 0 (1)

122 Web Isle Dr Marble Falls, Texas, 78654

1 bed • 1 bath • 1 guests

Inquire about this property

Contact Agent

$27,941

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $165/night at 42% occupancy ($25,311.4). Airbtics projects $180/night at 50% occupancy ($27,941).

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$29,949

Avg annual revenue

50%

Avg occupancy rate

$153

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

$30k

$50k

$75k

$27,941

Revenue

$27,941

Cleaning

$4,594

Cohost commission

$5,588

Owner payout

$19,559

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

43 sqft

Year built:

1997

Size:

2,570 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 43 sqft

Building area: 2,570 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: Garage - Attached

Amenities: -

Price per square foot: $664

Lot Info

Zoning: -

Land Use: -

Parcel Number: 45114

Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk

Tax Info

Year Assessed: 2024

Assessed Value: $1,629,916

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $1,707,000

Schools

Elementary School: Highland Lakes Elementary School with 3/10 star rating
Middle School: Marble Falls Middle School with 4/10 star rating
High School: Marble Falls High School with 5/10 star rating