BNBCalc Short Term Rental Rental Arbitrage Analysis 2400 Longview St c 205, Austin, TX, 78705

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$28,635

Profit (Cash Flow)

-$1,079

Cash on Cash Return

-24.8%

Annual Revenue

$28,635

AirDNA projects $116/night at 61% occupancy ($25,844). Airbtics projects $100/night at 59% occupancy ($21,549). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, $112 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$12,130	$20,824	$30,184	$48,077
Occupancy	48%	58%	70%	82%
Nightly Rate	$67	$94	$112	$154

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Downtown Austin & UT Vibes, All In One!	$37,853	$134	74%	1	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (248)
Superb location steps to DT + UT	$25,164	$95	68%	1	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (52)
West Campus Apartment ATX!	$8,947	$36	44%	1	1	2	$105	❌	❌	❌	Y / Y	⭐️ 4 (16)
(Cozy Downtown Studio) near UT	$36,635	$143	68%	1	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (54)
Austin Elegance: Cozy 1 King Bed\|Balcony\|Parking	$29,396	$95	82%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (28)
Vibrant Balcony Retreat: King Bed\|Free Parking	$46,313	$153	82%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (27)
Cozy Minimalist Condo near UT Austin & Downtown	$26,088	$99	72%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (154)
Urban Coziness in the City Buzz\|KingSuite\|Balcony	$29,269	$100	75%	1	1	1	$85	❌	❌	❌	Y / N	⭐️ 4.8 (31)
Studio-4 Studio Downtown Moody Theatre, UT Stadium	$32,374	$170	50%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.5 (26)
Studio-3 Studio Downtown Moody Theatre, UT Stadium	$14,014	$76	48%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (70)
The Blue Dahlia--close to Downtown!	$33,265	$108	84%	1	1	5	$50	❌	❌	❌	Y / Y	⭐️ 5 (59)
Cozy ATX Vibes + Great Location & Free Parking	$18,828	$87	56%	1	1	2	$65	❌	❌	✅	N / Y	⭐️ 4.6 (17)
Studio ATX Apt by S. Lamar & UT!	$10,857	$45	52%	1	1	2	$105	❌	❌	❌	Y / Y	⭐️ 4.1 (12)
Central Abode on West Campus	$15,656	$84	47%	1	1	3	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (210)
Urban Nest w/ King Bed\|Embrace Bold City Vibrance	$27,812	$121	61%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.4 (17)
studio 2 Studio Downtown Moody Theatre, UT Stadium	$19,681	$85	60%	1	1	2	$40	❌	❌	❌	N / Y	⭐️ 4.5 (65)
Cozy condo near downtown!	$13,876	$55	56%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (245)
1x1 Apt by UT & Downtown Austin	$13,112	$39	70%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Downtown Austin Pied de Terre! Free Parking	$15,507	$85	49%	1	1	7	$35	❌	❌	❌	N / Y	⭐️ 4.4 (203)
Great Downtown Austin Pied de Terre	$19,223	$93	56%	1	1	2	$35	❌	❌	❌	N / Y	⭐️ 4.5 (188)
Deep in the Heart of Austin 2	$32,933	$159	54%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (136)
1 by 1 Apt Right by UT Campus!	$19,079	$68	65%	1	1	1	$100	❌	❌	❌	N / N	⭐️ 4.5 (8)
1x1 Apt in ATX by UT/S. Lamar!	$11,680	$45	57%	1	1	2	$105	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Downtown Pied de Terre	$12,318	$86	38%	1	1	7	$35	❌	❌	❌	N / N	⭐️ 3.9 (7)
Sleek Austin Studio-- Central Austin	$54,515	$331	45%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
The Music Capital	$22,100	$116	51%	1	1	2	$100	❌	❌	✅	Y / N	⭐️ 4.5 (27)
Downtown Austin Studio with Free Parking	$14,166	$93	41%	1	1	7	$35	❌	❌	❌	N / Y	⭐️ 4.5 (184)
UT Austin/Downtown Urban Apt	$37,147	$106	94%	1	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (14)
Charming Downtown Studio with Free Parking	$17,231	$105	44%	1	1	7	$35	❌	❌	❌	N / Y	⭐️ 4.5 (28)
The Capitol Cottage	$13,653	$111	32%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (73)
1x1 by UT/Lamar/Downtown ATX	$12,434	$38	60%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Chic Urban Bliss \| Downtown Austin, UT \| KingSuite	$50,627	$225	60%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Sparkling clean and modern one bedroom close to UT	$17,842	$65	75%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (37)
1x1 APT Walking Distance to UT!	$11,248	$34	67%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Apartment In Central Austin	$33,116	$99	89%	1	1	1	$45	❌	❌	✅	N / Y	⭐️ 5 (24)
A-201 2nd floor Central 1bd/ba	$26,492	$154	47%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
1x1 Apt in Austin by UT/Downtown	$15,025	$45	76%	1	1	2	$105	❌	❌	❌	Y / Y	⭐️ 4.2 (9)
1x1 Near UT/Moody Center in ATX!	$13,322	$56	65%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
flats 1 bed/ 1 bath a, Moody Theatre, UT Stadium	$16,866	$96	48%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 4.5 (13)

Return Metrics

-24.81% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,079	-$2,158	-$3,238	-$4,317	-$5,397	-$10,794	-$32,383
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	-$1,079	-$2,158	-$3,238	-$4,317	-$5,397	-$10,794	-$32,383

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-24.81%

Payback Period Days

Return on Investment

-24.81%

2400 Longview St Austin, Texas, 78705

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$28,635

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $116/night at 61% occupancy.Projected nightly rate is $100/night at 59% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$22,883

Avg annual revenue

59%

Avg occupancy rate

$100

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

$25k

$40k

$55k

-$1,079

Profit

Revenue

$28,635

Operating Expenses

$15,723

Operating Income

$12,913

Net Effective Rent

$13,992

Profit (Cash Flow)

-$1,079

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-24.81%

Payback Period Days