property-location

1401 Camp Craft Rd West Lake Hills, Texas

2 bed • 2 bath • 4 guests

$53,336

Annual Revenue

Median of 25 comps selected by bryson, creator of this analysis.

Avg Daily Rate
$275
Occupancy
53%

$5k

$35k

$65k

$100k

Bright and cozy 2 BR in Austin - no cleaning fee!
$96,982
$48,861
$386
68.8%
241823$0❌❌✅No / No❌⭐️ 5 (14)Profile
Recently open kitchen great patios. Fenced yard.
$74,580
$34,935
$268
76.4%
245521$115❌❌✅Yes / Yes❌⭐️ 4.94 (17)Profile
2/1 in Barton Hills - great patio. Fenced yard. 30+ day bookings
$65,893
$31,256
$238
76%
245121$0❌❌✅Yes / Yes❌⭐️ 5 (5)

—

Lower holiday prices!...Close to the lake park Barton Springs & S. Congress
$65,174
$32,234
$373
47.8%
257121$0❌❌✅Yes / No❌⭐️ 5 (52)

—

Spacious & Quiet | Hills near Downtown | Sauna
$64,472
$49,366
$406
43.5%
242223$125❌❌✅Yes / Yes❌⭐️ 4.87 (52)Profile

Seasonality

Break-even

$2,184/mo

Avg profit / month

$2,260/mo

Best profit month

Oct $6,104

$53,336

Revenue

Revenue

$53,336

Cleaning

$6,067

Cohost commission

$10,667

Owner payout

$36,602

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.