BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 12700 Ridgeline Blvd, Cedar Park, TX, 78613

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$25,644

Profit (Cash Flow)

-$11,122

Cash on Cash Return

-255.7%

Annual Revenue

$25,644

AirDNA projects $118/night at 51% occupancy ($21,980). Airbtics projects $119/night at 59% occupancy ($25,643). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 59% occupancy rate, $119 rate per night.

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

Percentiles25%50%75%90%
Revenue$17,757$25,685$39,809$52,126
Occupancy49%59%73%79%
Nightly Rate$94$112$142$171

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Stunning Private Room with Private Outdoor Entry

No image available

$22,297
$97
60%
112$45❌❌✅N / Y⭐️ 5 (101)
Apartment in Cedar Park/N Austin

No image available

$20,966
$107
52%
111$20✅❌❌Y / Y⭐️ 5 (29)
Peaceful Ultra Modern Convenience at CC's Crib

No image available

$28,174
$102
75%
112$40❌❌✅N / Y⭐️ 5 (122)
Austin Guest Flat - 1000sq ft Home Away From Home

No image available

$31,359
$102
84%
111$0❌❌✅Y / Y⭐️ 5 (354)
Charming Guest Suite in the Trees of NW Austin-May

No image available

$26,287
$81
88%
112$15❌❌❌Y / Y⭐️ 5 (262)
Small private studio cabin

No image available

$11,326
$85
35%
111$20❌❌❌N / Y⭐️ 5 (330)
Beautiful tiny house, 1bd/1ba, loft, near library

No image available

$17,790
$87
54%
112$30❌❌❌N / N⭐️ 5 (138)
The Cozy Casita- 1 Bedroom with parking

No image available

$21,054
$90
63%
111$25❌❌❌N / N⭐️ 5 (132)
Adorable & Private 1-Bedroom Guesthouse

No image available

$24,159
$98
64%
112$80❌❌❌Y / Y⭐️ 5 (94)
Stylish Cedar Park Retreat | Near Top Eateries | W

No image available

$26,881
$96
70%
112$95✅❌✅Y / Y⭐️ 5 (62)
Chic 1BR Retreat | Ultra-Comfy, 58” 4K TV & 3 Mile

No image available

$39,787
$140
73%
112$95❌❌✅Y / Y⭐️ 5 (55)
Plush 1Br Cal King Suite Close to Everything

No image available

$33,692
$112
78%
112$85✅❌❌Y / Y⭐️ 5 (60)
Urban Farm Cozy Cottage

No image available

$16,822
$81
53%
111$55❌❌❌N / Y⭐️ 5 (105)
Private Studio | Pool + Spa + Tranquil Escape

No image available

$34,440
$117
76%
112$75✅✅❌N / Y⭐️ 5 (424)
Beautiful 1br by the Domain

No image available

$28,182
$124
55%
113$90❌❌❌Y / Y⭐️ 5 (90)
Modern Apartment near the Domain w/ King Bed

No image available

$19,084
$84
51%
113$90❌❌❌Y / Y⭐️ 4.5 (76)
WFH in this Exquisite Private Suite near Domain!

No image available

$21,091
$67
79%
111$65❌❌❌N / Y⭐️ 5 (573)
Boho Retreat w/Patio-convenient to Q2 & Domain

No image available

$32,223
$124
71%
111$0❌❌❌N / Y⭐️ 5 (230)
Lulu’s Place at Lake Travis

No image available

$15,683
$130
31%
112$100❌❌❌Y / Y⭐️ 5 (61)
Elegant Poolside Villa, 1B/1B

No image available

$32,530
$101
88%
113$0✅❌❌Y / Y⭐️ 5 (24)
Near the Domain | King Bed | Workspace

No image available

$24,160
$67
89%
111$85✅❌❌Y / Y⭐️ 4.7 (66)
Near the Domain | King Bed | Private Balcony

No image available

$19,689
$66
73%
111$85✅❌❌Y / Y⭐️ 5 (76)
Private, cozy loft near Austin, TX!

No image available

$22,180
$114
52%
112$40❌❌❌N / Y⭐️ 5 (174)
The Best Little Shorehouse in Texas

No image available

$33,390
$181
45%
111$119❌❌❌N / Y⭐️ 5 (164)
Amazing Studio apartment in Domain NORTHSIDE

No image available

$26,042
$121
55%
111$40✅❌✅Y / N⭐️ 5 (159)
The Domain Corporate Stay

No image available

$29,795
$126
62%
111$40✅❌✅Y / Y⭐️ 5 (270)
Little Big Sunset In Private Oasis

No image available

$27,624
$185
36%
11.51$119❌❌❌N / Y⭐️ 5 (187)
Lake Travis Sunset House

No image available

$31,736
$157
53%
113$75❌❌✅Y / Y⭐️ 5 (175)
Austin Prime location -The Domain Oasis

No image available

$45,172
$152
77%
113$110✅❌❌Y / Y⭐️ 5 (42)
Domain Living

No image available

$26,457
$170
40%
112$120✅❌❌Y / N⭐️ 5 (4)
Domain Modern 1 Bedroom

No image available

$35,555
$150
62%
112$75❌❌❌Y / Y⭐️ 5 (35)
Lake Travis Waterfront Guesthouse with Dock

No image available

$23,994
$192
33%
112$50❌❌❌N / Y⭐️ 5 (175)
Calming Apt-Free Parking, Coffee, Wi-Fi, W/D

No image available

$41,217
$150
72%
111$70✅❌✅Y / Y⭐️ 5 (118)
Lake Creek Retreat

No image available

$19,706
$116
45%
112$50✅❌✅Y / Y⭐️ 4.5 (15)
Cozy, clean, and private 1 bedroom guest quarters

No image available

$25,639
$113
59%
112$75❌❌✅Y / N⭐️ 5 (53)
Lake Travis Bungalow, 1 Bd/Ba Adorable Guest House

No image available

$33,652
$262
34%
111$40❌✅✅Y / Y⭐️ 4.8 (206)
Maky apt

No image available

$32,107
$106
78%
112$80✅❌❌Y / Y⭐️ 5 (34)
Luxury Condo

No image available

$32,343
$148
56%
111$100✅❌❌Y / Y⭐️ 4.8 (72)

Return Metrics

-255.67% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$11,121-$22,243-$33,365-$44,487-$55,609-$111,219-$333,657
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-$11,121-$22,243-$33,365-$44,487-$55,609-$111,219-$333,657

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-255.67%

Payback Period Days

0

Return on Investment

-255.67%

property-location

12700 Ridgeline Blvd Cedar Park, Texas, 78613

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$25,644

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $118/night at 51% occupancy.Projected nightly rate is $119/night at 59% occupancy.

Top 51% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$26,366

Avg annual revenue

59%

Avg occupancy rate

$119

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

$45k

Sign up to see the data on 40 all comparables

-$11,122

Profit

Revenue

$25,644

Operating Expenses

$15,334

Operating Income

$10,310

Net Effective Rent

$21,432

Profit (Cash Flow)

-$11,122

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-255.67%

Payback Period Days

0