Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 3101 Wells Branch Pkwy, Austin, TX, 78728

1 bed • 1 bath • 3 guests • $950

BNB

Calc

Annual Revenue

$67,731

Profit (Cash Flow)

$35,526

Cash on Cash Return

816.7%

Annual Revenue

$67,731

AirDNA projects $107/night at 35% occupancy ($13,678). Airbtics projects $183/night at 60% occupancy ($40,103). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 76% occupancy rate, $244 rate per night.

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

Percentiles25%50%75%90%
Revenue$16,008$25,794$69,296$145,679
Occupancy44%62%76%92%
Nightly Rate$97$110$244$427

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$26,546
$99
72%
112$35✅❌❌Y / Y⭐️ 5 (57)
$28,050
$95
76%
112$95✅✅❌Y / Y⭐️ 4.5 (15)
$31,399
$97
82%
112$95✅✅❌Y / Y⭐️ 4.5 (28)
$30,218
$105
74%
112$95✅✅❌Y / Y⭐️ 4.5 (24)
$13,602
$63
45%
116$119✅❌✅Y / Y⭐️ 5 (13)
$24,507
$84
75%
112$95✅✅❌Y / Y⭐️ 4.5 (18)
$12,752
$67
52%
116$0✅❌✅Y / Y⭐️ 0 (5)
$30,744
$120
70%
112$0✅✅❌Y / Y⭐️ 4.7 (7)
$30,913
$103
82%
112$0✅❌❌Y / Y⭐️ 5 (13)
$35,693
$106
92%
112$0✅❌❌Y / Y⭐️ 5 (14)
$48,639
$137
97%
112$0✅❌✅Y / Y⭐️ 5 (9)
$40,632
$122
91%
112$0❌❌❌Y / Y⭐️ 0 (1)
$33,373
$97
94%
112$0✅❌❌Y / Y⭐️ 5 (12)
$19,104
$90
58%
112$0✅❌❌Y / N⭐️ 4.5 (13)
$12,568
$101
34%
113$59❌❌✅N / N⭐️ 4.8 (9)
$12,299
$112
30%
116$0✅❌✅Y / Y⭐️ 0 (2)
$44,372
$337
35%
116$119✅❌✅Y / Y⭐️ 5 (2)
$23,141
$147
43%
111$45✅❌✅Y / N⭐️ 5 (1)
$15,325
$91
46%
112$0✅❌❌Y / Y⭐️ 0 (0)
$72,449
$416
47%
116$119✅❌✅Y / Y⭐️ 5 (1)
$29,252
$108
74%
112$0❌❌❌Y / Y⭐️ 4.5 (6)
$36,894
$105
96%
112$0✅❌✅Y / Y⭐️ 5 (7)
$22,723
$97
64%
112$0✅❌❌Y / Y⭐️ 5 (6)
$28,510
$82
95%
113$0✅❌❌Y / N⭐️ 4.5 (2)
$90,386
$441
56%
116$0✅❌✅Y / Y⭐️ 5 (1)
$53,582
$240
61%
116$0✅❌✅Y / Y⭐️ 0 (0)
$112,777
$497
62%
116$119✅❌✅Y / Y⭐️ 0 (0)
$111,077
$426
70%
116$119✅❌✅Y / Y⭐️ 0 (0)
$19,287
$85
62%
1129$50❌❌✅Y / Y⭐️ 0 (2)
$36,813
$113
89%
112$0✅❌❌Y / Y⭐️ 4.5 (3)
$15,419
$98
43%
116$0✅❌✅Y / Y⭐️ 0 (0)
$50,214
$245
56%
116$0✅❌✅Y / Y⭐️ 0 (0)
$61,620
$244
69%
116$0✅❌✅Y / Y⭐️ 0 (0)
$26,826
$94
78%
111$0✅❌❌Y / N⭐️ 5 (2)
$88,404
$477
47%
116$119✅❌✅Y / Y⭐️ 0 (0)

Return Metrics

816.68% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$35,525$71,051$106,577$142,103$177,629$355,258$1,065,775
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$28$57$88$119$151$326$1,355
Total Return$35,554$71,109$106,665$142,222$177,780$355,585$1,067,131

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

816.68%

Payback Period Days

44

Return on Investment

817.34%

property-location

3101 Wells Branch Pkwy Austin, Texas, 78728

1 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide


Laws


Market Data

$67,731

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $107/night at 35% occupancy.Projected nightly rate is $183/night at 60% occupancy.

Top 26% of comparables

Top 26% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$36,447

Avg annual revenue

60%

Avg occupancy rate

$183

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

$45k

$75k

$115k

Sign up to see the data on 40 all comparables

$35,526

Profit

Revenue

$67,731

Operating Expenses

$20,805

Operating Income

$46,926

Net Effective Rent

$11,400

Profit (Cash Flow)

$35,526

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

816.68%

Payback Period Days

44