BNBCalc Short Term Rental Rental Arbitrage Analysis 1324 Cherry St Waco TX 76704

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$56,028

Profit (Cash Flow)

$3,745

Cash on Cash Return

43.5%

Annual Revenue

$56,028

AirDNA projects $338/night at 51% occupancy ($62,960). Airbtics projects $260/night at 59% occupancy ($56,028). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, $260 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,242	$54,011	$86,774	$131,735
Occupancy	46%	58%	70%	77%
Nightly Rate	$163	$242	$325	$452

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Escape to a Restored 1920s East Waco Bungalow	$28,383	$114	57%	3	1	1	$115	❌	❌	❌	Y / Y	⭐️ 4.7 (138)
Avenues of Waco - Walk to Magnolia and Baylor!	$64,360	$368	45%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (211)
Sterling House: Brand New Home Steps from Magnolia	$98,012	$449	58%	3	4	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (64)
The Story House - Brand New Home in Silos District	$84,881	$517	44%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (84)
295 Steps to Silos, Heated Pool , 3 Min Baylor	$98,899	$362	72%	3	3	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (23)
Simplicity 3/3 1/2 Park Securely Walk Silos Baylor	$59,310	$242	63%	3	4	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (94)
The Waco Victorian: 5min to Silos/Downtown/Baylor	$80,142	$265	79%	3	3	1	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (429)
The Creekside Cottage - Minutes from Magnolia	$20,774	$129	44%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (58)
Poppy & Rye House: one block from the Silos	$104,213	$382	72%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (445)
Clay Cottage- Magnolia, Baylor- Sleeps 6	$43,928	$155	72%	3	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (237)
Green Door Lofts-Stained Glass Loft	$81,183	$496	44%	3	3	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (98)
3 Blocks to Baylor! Lots of space! Very cozy!	$33,103	$190	45%	3	3	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (134)
Carriage House in Downtown Waco	$33,985	$228	40%	3	4	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Haven House, Luxury Design 2 miles from downtown	$42,340	$210	51%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (199)
Inn on Austin -Historic Home 1 mile from the Silos	$46,687	$254	49%	3	3	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (89)
Morrow House, Shown on Fixer Upper, Built in 1886	$101,483	$301	88%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (241)
Magnolia Bleu, Min. From Waco’s Top Attractions!	$42,284	$141	80%	3	1	2	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (189)
Upscale Luxury Farmhouse, Blocks from Silos/Baylor	$54,913	$217	67%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (215)
Trifecta. 2 miles from Silos/Downtown/Baylor U	$37,103	$118	77%	3	1	2	$115	❌	❌	✅	Y / Y	⭐️ 4.9 (91)
Bamboo Bungalow-5Min to Silos-Walk to Cameron Park	$58,057	$164	88%	3	1	1	$89	❌	❌	❌	Y / Y	⭐️ 4.9 (243)
Vintage 3/1 Cameron Park house	$40,296	$144	71%	3	1	1	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (561)
The Cottage on Columbus	$23,906	$139	43%	3	1	2	$85	❌	❌	✅	N / Y	⭐️ 4.8 (178)
The Rosalee House, 2 min to MagnoliaTable, Baylor	$27,252	$131	51%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (169)
The Fitzgerald - Walk to the Silos and Near Baylor	$64,533	$464	38%	3	4	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
TAYLOR PLACE-5 Minutes to Silos & Baylor	$28,659	$136	52%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (158)
3 Bdr Luxury Loft-Heart of Silos/Baylor/Downtown	$58,503	$249	62%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (102)
Walk to the Silos! 3 Bed 1960's Bungalow near Bayl	$51,689	$189	70%	3	2	1	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (312)
Silo District Vintage Warehouse Loft-Waco	$61,394	$243	67%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (210)
Blue Retreat on 5th - 3.5 Bathrooms!	$76,050	$388	52%	3	4	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (38)
WACO DREAM HOME; TERRACOTTA ON TAYLOR	$38,147	$181	56%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (145)
Downtown Luxury Loft - 2 Blocks to Magnolia Silos	$73,483	$264	71%	3	2	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (119)
Urban Oasis In Downtown - steps to the Silos!	$70,987	$280	67%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (162)
The Brazos Bear-Downtown Waco Condo-Walk to Silos!	$74,104	$281	70%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (89)
The Morrison House: Steps to Magnolia!	$48,384	$302	42%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (50)
Crusader Bear Hut-Downtown Waco-Steps To The Silos	$68,177	$313	58%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (111)
The Armstrong - Walk to the Silos and Near Baylor	$75,205	$467	44%	3	4	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (24)
Walk to McLane/Enjoy East Waco!	$41,490	$169	62%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
The Fitzgerald-Closest To Silos & Near Baylor	$100,100	$451	57%	3	4	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (21)
Casa Villa de Mando! Minutes away from Silos & BU	$33,864	$185	47%	3	2	2	$120	✅	❌	✅	Y / Y	⭐️ 4.8 (101)
3 mins from Magnolia, Baylor, and Downtown Waco	$38,188	$161	58%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (78)

Return Metrics

43.54% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,744	$7,489	$11,234	$14,978	$18,723	$37,447	$112,342
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	$3,744	$7,489	$11,234	$14,978	$18,723	$37,447	$112,342

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

43.54%

Payback Period Days

838

Return on Investment

43.54%

1324 Cherry St Waco TX 76704 Waco, TX, 76704

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,523

Zestimate

$56,028

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $338/night at 51% occupancy.Projected nightly rate is $260/night at 59% 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.

$57,711

Avg annual revenue

59%

Avg occupancy rate

$260

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

$50k

$75k

$105k

$3,745

Profit

Revenue

$56,028

Operating Expenses

$19,284

Operating Income

$36,745

Net Effective Rent

$33,000

Profit (Cash Flow)

$3,745

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

43.54%

Payback Period Days

838