BNBCalc Short Term Rental Rental Arbitrage Analysis 2505 S 7th St, Waco, TX, 76706

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$33,135

Profit (Cash Flow)

-$5,565

Cash on Cash Return

-84.3%

Annual Revenue

$33,135

AirDNA projects $162/night at 56% occupancy ($33,134). Airbtics projects $154/night at 59% occupancy ($33,186). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $162 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,862	$33,577	$46,485	$58,425
Occupancy	48%	61%	68%	75%
Nightly Rate	$129	$142	$178	$202

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The check point #A	$24,040	$83	74%	2	1	1	$60	❌	❌	❌	N / Y	⭐️ 4.8 (133)
The Silo Sweetheart- Just minutes from Downtown!	$34,511	$121	75%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (94)
Waco Farmhouse~BU Bubble/Silos/Downtown Locale	$35,903	$177	52%	2	1	2	$85	❌	✅	❌	Y / Y	⭐️ 5 (122)
The Solo-House Minutes Away From The Silos & BU	$43,297	$199	55%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (109)
The Cute White Cottage-close to Magnolia & Baylor!	$29,621	$116	66%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (135)
Waco's Premier Designer Home - 3 Min from Magnolia	$51,215	$166	80%	2	1	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (359)
Shotgun House from Fixer Upper \| Steps to Silos/BU	$63,713	$272	64%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (848)
Serenity-2 Ensuites Securely Prk Walk Silos McLane	$41,502	$186	59%	2	3	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (132)
Historic home for fall Baylor events & Silos Visit	$43,379	$170	68%	2	1	2	$106	❌	❌	❌	Y / Y	⭐️ 4.9 (152)
Charming & Cozy Clay Oak Cottage, 1mi. from Silos!	$56,499	$186	81%	2	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (69)
Bagby Avenue Cottage	$20,246	$151	36%	2	1	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (184)
Bridges of the Brazos - Downtown Waco Condo	$50,167	$169	78%	2	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (60)
A Beary Sweet Magnolia Retreat	$53,997	$218	65%	2	3	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (51)
Duet-Just steps to Baylor Univ.	$33,716	$202	42%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (5)
Adorable condo near Baylor/Magnolia Table/Silos	$27,808	$117	64%	2	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (247)
Gated Condominium Close to Magnolia and Baylor	$26,823	$126	56%	2	3	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (74)
Legend's Orchard-Close to Downtown and Baylor	$33,553	$133	67%	2	1	2	$70	❌	❌	❌	N / N	⭐️ 4.9 (21)
Cozy Condo in Baylor Bubble near Magnolia/Downtown	$21,898	$117	49%	2	3	2	$45	❌	❌	❌	Y / Y	⭐️ 5 (160)
The Duo-Upstairs Duplex Minutes from Silos & BU	$30,509	$183	41%	2	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (18)
𝐅𝐨𝐫𝐧𝐚𝐬𝐞𝐭𝐭𝐢 Inspired Boutique Apartment	$20,267	$125	42%	2	2	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (236)
Pet Friendly in The Heart of Baylor	$43,136	$150	75%	2	2	1	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (148)
The Pear on 12th South- 1 Mile to Magnolia	$22,947	$120	48%	2	2	2	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (88)
The Squeeze- 4 min to Silos	$24,593	$121	52%	2	2	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (47)
Poppy & Rye Cottage: next block from Magnolia!	$50,823	$184	71%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (347)
The Wesley by Jack-Baylor 4	$21,287	$134	39%	2	2	1	$135	❌	❌	❌	N / Y	⭐️ 4.8 (129)
The Wesley by Jack- Ellis 2	$21,250	$130	37%	2	2	1	$135	❌	❌	❌	N / Y	⭐️ 4.8 (146)
The Wesley by Jack - Wesley 1	$21,526	$130	39%	2	2	1	$135	❌	❌	❌	N / Y	⭐️ 4.8 (154)
Waco Boutique Hotel - Condos @ Magnolia & Downtown	$34,141	$130	67%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (77)
Waco Boutique Hotel - Condos @ Baylor/Magnolia/BSR	$29,266	$158	48%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (73)
Waco Boutique Hotel - Condos @ Magnolia, BU, BSR	$32,472	$132	63%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Waco Boutique Hotel - Condos @ BU, Magnolia, BSR	$36,262	$132	71%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (11)
Waco Boutique Hotel - Condos @ Downtown, BU, Silos	$34,377	$160	56%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Waco Boutique Hotel - Condos @ Baylor, Silos, BSR	$38,620	$133	75%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Waco Boutique Hotel - Condos @ Silos, BU, Downtown	$29,708	$130	58%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Waco Boutique Hotel - Condos @ Baylor Campus/Venue	$37,174	$132	73%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (17)
The Wishing House-3 minute walk to Magnolia Silos	$60,857	$251	65%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (104)
The Duo-Duplex minutes from The Silos & Baylor	$32,018	$163	49%	2	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (58)
Urban Charm Condo Located Downtown Waco	$36,325	$151	65%	2	3	25	$115	❌	❌	❌	Y / Y	⭐️ 4.9 (104)
The Wesley by Jack- Jack 3	$21,721	$129	40%	2	2	1	$135	❌	❌	❌	N / Y	⭐️ 4.9 (145)
Sights of the Silos	$42,597	$206	56%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (65)

Return Metrics

-84.31% 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)	-$5,564	-$11,129	-$16,693	-$22,258	-$27,823	-$55,646	-$166,938
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	-$5,564	-$11,129	-$16,693	-$22,258	-$27,823	-$55,646	-$166,938

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-84.31%

Payback Period Days

Return on Investment

-84.31%

2505 S 7th St Waco, Texas, 76706

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,866

Zestimate

Waco

Zoning

Laws

$33,135

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $162/night at 56% occupancy.Projected nightly rate is $154/night at 59% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$35,344

Avg annual revenue

59%

Avg occupancy rate

$154

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

$35k

$50k

$65k

-$5,565

Profit

Revenue

$33,135

Operating Expenses

$16,308

Operating Income

$16,827

Net Effective Rent

$22,392

Profit (Cash Flow)

-$5,565

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-84.31%

Payback Period Days