BNBCalc Short Term Rental Rental Arbitrage Analysis 3517 N Hills Dr, Austin, TX, 78731

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$29,913

Profit (Cash Flow)

$1,593

Cash on Cash Return

36.6%

Annual Revenue

$29,913

AirDNA projects $100/night at 80% occupancy ($29,219). Airbtics projects $130/night at 63% occupancy ($29,913). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 63% occupancy rate, $130 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,041	$29,775	$40,729	$63,924
Occupancy	53%	67%	75%	82%
Nightly Rate	$101	$118	$142	$205

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stylish modern studio close to Downtown and Domain	$29,967	$100	74%	1	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
Charming studio close to Downtown and Domain	$35,724	$108	84%	1	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (49)
Economy studio stay near DT and Domain	$41,588	$138	78%	1	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
Lovely peaceful home mins. away downtown&Domain	$24,945	$109	57%	1	1	1	$88	❌	❌	❌	Y / Y	⭐️ 5 (157)
Boutique Woodview Walk Up Apartment	$34,404	$114	75%	1	1	1	$94	❌	❌	❌	Y / Y	⭐️ 5 (170)
TajMaSmall Guest Suite	$25,248	$113	58%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (485)
Pool/Backyard Oasis - sleeps 4 - Central Austin	$40,301	$205	53%	1	1	2	$75	✅	✅	❌	N / Y	⭐️ 5 (30)
Private Guest Suite - living room + bedroom + bath	$39,779	$316	33%	1	1	2	$40	❌	❌	❌	N / Y	⭐️ 5 (33)
Gorgeous Central Austin Studio Oasis	$30,133	$125	65%	1	1	7	$120	❌	❌	✅	N / Y	⭐️ 5 (24)
1BD/1BA Charming Flat in Central Austin	$24,403	$102	62%	1	1	2	$95	❌	❌	❌	N / Y	⭐️ 5 (143)
Cozy private apartment in Central Austin.	$21,686	$76	75%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (225)
Allandale Guesthouse: Your Peaceful Austin Retreat	$30,835	$119	67%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (359)
Quaint Cottage in Hip Brentwood	$36,018	$115	82%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (251)
Cozy chic studio close to Downtown and Domain	$42,660	$142	76%	1	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (49)
Standalone Bright Austin Bungalow	$29,641	$124	64%	1	1	2	$55	❌	❌	❌	N / Y	⭐️ 5 (256)
Modern Boho Guesthouse, Close to Best Austin Spots	$37,667	$142	71%	1	1	3	$50	❌	❌	✅	Y / Y	⭐️ 5 (79)
Itty Bitty City Hideaway	$34,695	$206	45%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (24)
The Skylight Modern Industrial, Unique	$42,535	$167	69%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (273)
Private Serene 1BR/1BA home near Domain - 5 min	$33,607	$122	73%	1	1	3	$70	❌	❌	❌	Y / Y	⭐️ 5 (92)
Cozy Boho Guesthouse + Rooftop Deck in the Trees	$20,521	$103	53%	1	1	3	$50	❌	❌	✅	N / Y	⭐️ 5 (57)
Quaint studio close to Downtown and Domain	$38,078	$137	70%	1	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (52)
Camp Mabry Studio	$13,889	$69	55%	1	1	30	$50	❌	❌	❌	N / Y	⭐️ 5 (17)
Efficiency studio close to Downtown and Domain	$41,943	$144	73%	1	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Cozy, quiet, and close to downtown & the domain	$26,733	$83	88%	1	1	15	$60	✅	❌	✅	Y / Y	⭐️ 5 (54)
Cozy Boho Studio \| Central Austin	$29,308	$91	88%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (16)
Cozy Allendale Apartment Hideaway	$31,621	$104	82%	1	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (207)
Great location for exploring Austin!	$15,812	$55	78%	1	1	30	$64	❌	❌	❌	Y / Y	⭐️ 5 (112)
Best Location for Exploring Austin	$19,060	$81	63%	1	1	1	$64	❌	❌	❌	Y / Y	⭐️ 4.5 (301)
Artist Decorated Condo \| Extended Stay \| ATX	$25,692	$135	52%	1	1	30	$0	✅	❌	✅	Y / Y	⭐️ 5 (7)
Stay Longer in Austin \| King Suite + Poolside Fun!	$36,541	$156	64%	1	1	30	$87	✅	❌	❌	Y / Y	⭐️ 0 (2)
Cozy Mid-century modern condo.	$17,847	$92	53%	1	1	28	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Woodview Skybox	$38,438	$118	89%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (5)
Stylish 1BR Near UT \| Brentwood \| Evonify	$32,756	$125	67%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 3.8 (5)
Book-lover's condo in great location!	$33,099	$118	75%	1	1.5	2	$40	✅	❌	❌	Y / Y	⭐️ 5 (5)
Comfy studio close to Downtown and Domain	$27,012	$90	82%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
1 BR Backhouse with Pool	$18,446	$120	42%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 5 (5)
Heart of city oasis 2 br sleep 6	$34,542	$286	33%	1	1	2	$0	✅	✅	❌	N / Y	⭐️ 0 (0)
Preferred location in community! Pool, Gym, Desk	$13,220	$84	43%	1	1	60	$100	✅	❌	✅	Y / Y	⭐️ 5 (17)

Return Metrics

36.61% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,592	$3,185	$4,778	$6,370	$7,963	$15,927	$47,781
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	$1,592	$3,185	$4,778	$6,370	$7,963	$15,927	$47,781

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

36.61%

Payback Period Days

997

Return on Investment

36.61%

3517 N Hills Dr Austin, Texas, 78731

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$29,913

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $100/night at 80% occupancy.Projected nightly rate is $130/night at 63% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$29,533

Avg annual revenue

63%

Avg occupancy rate

$130

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

$20k

$35k

$45k

$1,593

Profit

Revenue

$29,913

Operating Expenses

$15,889

Operating Income

$14,025

Net Effective Rent

$12,432

Profit (Cash Flow)

$1,593

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

36.61%

Payback Period Days

997