BNBCalc Short Term Rental Rental Arbitrage Analysis 2425 Ashdale Dr

2 bed • 2 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$34,362

Profit (Cash Flow)

-$1,905

Cash on Cash Return

-28.9%

Annual Revenue

$34,362

AirDNA projects $150/night at 66% occupancy ($36,159). Airbtics projects $147/night at 64% occupancy ($34,362). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, $147 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,228	$34,035	$53,122	$70,936
Occupancy	46%	66%	80%	89%
Nightly Rate	$100	$138	$177	$211

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Newly Furnished: Cozy 2BR Bungalow in Heart of ATX	$36,300	$136	67%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (74)
Centralized 2 bedroom to maximize your visit!	$12,941	$85	39%	2	1	1	$74	❌	❌	❌	Y / Y	⭐️ 4.5 (257)
Prime Location for Exploring Austin - 2 Bedroom	$15,052	$94	40%	2	1	1	$74	❌	❌	❌	N / Y	⭐️ 4.6 (262)
Min's Away From Domain, Q2, Breweries W/Pool	$39,032	$158	63%	2	3	1	$140	✅	❌	✅	Y / Y	⭐️ 4.5 (49)
2/1 North Central Austin duplex	$32,341	$100	87%	2	1	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (66)
Charming 2-bedroom home in Crestview	$46,942	$148	84%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (56)
Atomic Age- spacious townhome with enclosed yard🐶	$20,509	$90	51%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.4 (34)
Brentwood Guest House, 875 sq ft, Fenced Yard	$37,639	$148	68%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (133)
Comfortable Guest House - North Central Austin	$28,372	$136	57%	2	1	7	$125	❌	❌	❌	Y / Y	⭐️ 5 (39)
😎 MODERN & STYLISH RETREAT- spacious & convient😊	$22,759	$89	65%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (47)
Cozy Hideaway in North Central Austin - 2b/2.5bath	$50,464	$196	69%	2	3	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (85)
Free Parking, Tiled Shower King Bed \| Sunrise	$45,673	$135	89%	2	2	2	$155	❌	❌	✅	Y / Y	⭐️ 4.9 (64)
Casita Nomadic	$38,991	$307	34%	2	1	5	$75	❌	❌	✅	Y / N	⭐️ 4.7 (6)
Remote Work Extended Stay #1 by AustinGetaways	$64,927	$179	98%	2	1	45	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (58)
Vintage Austin Getaway \| 12 mins to DT \| Backyard	$22,100	$128	44%	2	1	3	$145	❌	❌	❌	Y / N	⭐️ 4.5 (14)
💕 ATX LIVING TEXAS STYLE-Gorgeous 2bed townhous💕	$40,182	$132	79%	2	2	2	$105	❌	❌	✅	Y / Y	⭐️ 4.3 (45)
Chic Cozy Home Gr8 Location, Amenities	$21,899	$123	47%	2	2	1	$85	❌	❌	✅	Y / Y	⭐️ 4.4 (28)
Rustic Inn- classic+comfy+cozy = memorable	$28,651	$90	85%	2	1	30	$95	❌	❌	✅	Y / Y	⭐️ 4.2 (34)
The Oasis at North Shoal Creek	$28,081	$137	56%	2	1	2	$45	✅	❌	✅	Y / Y	⭐️ 5 (6)
Remote Work Extended Stay #2 by AustinGetaways	$63,279	$177	96%	2	1	45	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (57)
The Oasis at Mopac- HUGE 2 bed condo with style¡!	$37,636	$139	71%	2	2	2	$105	❌	❌	✅	Y / Y	⭐️ 4.1 (29)
Mint Austin condo near Domain	$23,207	$169	33%	2	2	3	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (26)
Central Austin home! Parking/laundry/private patio	$37,329	$143	71%	2	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (12)
Quiet, Charming, Central to Domain & UT/Downtown	$28,056	$211	35%	2	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (26)
Mid-Century Dream with Sauna & Cowboy Pool	$35,577	$211	42%	2	2	1	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (43)
Tranquil 2BR Crestview Home	$23,424	$100	64%	2	1	30	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (21)
Quirky Casita- keepin Austin weird!! 🎉	$18,028	$100	46%	2	1	30	$95	❌	❌	✅	Y / Y	⭐️ 4.4 (58)
Beautiful Northwest Hills duplex	$57,085	$211	73%	2	2	2	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (82)
Live Love Location - pool, tennis, shop, relax!	$20,983	$63	91%	2	1	30	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (17)
Cozy Cottage in Central Austin	$32,940	$100	90%	2	1	30	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
Brentwood Casita	$42,433	$155	74%	2	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (29)
Comfortable 2-Bedroom Home in Central Location	$34,285	$207	44%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Funky Brentwood Backhouse	$36,821	$159	59%	2	3	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (3)
Charming, Eclectic Duplex with a Leafy Patio	$22,532	$107	54%	2	1	30	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (238)
Updated 2Bdr with SleepNumber i8 bed	$86,135	$276	85%	2	2	5	$80	❌	❌	✅	Y / Y	⭐️ 5 (30)
Rose Cottage, Close in and Far Out 30 day minimum.	$26,704	$96	76%	2	1	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (17)
Simple 2-Bed APT	$39,882	$139	73%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 2 (2)
Cheerful 2 Bedroom Condo Updated Central location	$47,845	$207	62%	2	2	3	$85	❌	❌	✅	Y / Y	⭐️ 5 (32)
Lovely 2 bedroom condo in CENTRAL LOCATION	$38,298	$118	88%	2	2	3	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (23)

Return Metrics

-28.86% 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)	-$1,904	-$3,809	-$5,714	-$7,619	-$9,524	-$19,049	-$57,147
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	-$1,904	-$3,809	-$5,714	-$7,619	-$9,524	-$19,049	-$57,147

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-28.86%

Payback Period Days

Return on Investment

-28.86%

2425 Ashdale Dr Austin, Texas, 78757

2 bed • 2 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,536

Zestimate

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$34,362

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $150/night at 66% occupancy.Projected nightly rate is $147/night at 64% occupancy.

Occupancy Rate

Top 53% 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.

$34,987

Avg annual revenue

64%

Avg occupancy rate

$147

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

$35k

$60k

$85k

-$1,905

Profit

Revenue

$34,362

Operating Expenses

$16,467

Operating Income

$17,895

Net Effective Rent

$19,800

Profit (Cash Flow)

-$1,905

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-28.86%

Payback Period Days