BNBCalc Short Term Rental Rental Arbitrage Analysis 4700 Boulder Dr, Midland, TX, 79707

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$24,596

Profit (Cash Flow)

$9,398

Cash on Cash Return

216.0%

Annual Revenue

$24,596

AirDNA projects $68/night at 98% occupancy ($24,339). Airbtics projects $91/night at 74% occupancy ($24,595). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 74% occupancy rate, $91 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,987	$26,164	$31,324	$35,785
Occupancy	62%	79%	89%	94%
Nightly Rate	$86	$88	$93	$99

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Better than a hotel!	$24,756	$88	73%	1	1	2	$30	❌	❌	✅	Y / Y	⭐️ 5 (133)
Runway 25	$31,729	$106	80%	1	1	1	$15	❌	❌	❌	Y / Y	⭐️ 5 (305)
Condo #144	$30,517	$86	90%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (158)
Executive Luxury Casita Hot tub/pool/gym	$41,752	$150	72%	1	1	1	$110	✅	✅	✅	Y / Y	⭐️ 5 (81)
The Tall City Cottage	$28,088	$80	94%	1	1	2	$40	❌	❌	❌	N / N	⭐️ 5 (134)
Condo #134	$26,117	$90	73%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (99)
Golden Royale Hideaway	$23,087	$99	62%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (22)
A Ray of Sunshine Getaway	$15,173	$99	39%	1	1	2	$50	✅	❌	✅	Y / Y	⭐️ 4.5 (42)
West Texas Getaway	$29,003	$95	79%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (235)
A place to call home Apt#1	$20,914	$121	46%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (197)
Centrally located Condo	$27,993	$87	85%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (94)
Loft #102	$32,672	$93	93%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (55)
Full Condo in Midland	$26,352	$74	85%	1	1	2	$80	✅	❌	❌	Y / Y	⭐️ 5 (20)
Cozy Beautiful Modern Loft!	$25,647	$90	73%	1	2	2	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (96)
A Place to Call Home #4	$10,991	$91	33%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (30)
Condo #241	$29,083	$85	89%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (48)
JaDon's Bungalow (unit 242)	$34,273	$91	96%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (13)
Condo #140	$28,070	$88	82%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (17)
Home Away From Home~Entire 1st Floor Condo	$22,531	$65	93%	1	1	3	$59	✅	❌	❌	Y / Y	⭐️ 5 (54)
Condo #137	$30,962	$87	94%	1	1	2	$75	✅	❌	✅	Y / Y	⭐️ 5 (16)
A place to call home Apt#2	$11,595	$99	32%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (196)
Condo #227	$30,988	$91	87%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (15)
Condo #112	$29,183	$91	84%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 4.7 (19)
Condo #242	$21,037	$86	63%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (68)
West Texas Luxurious Retreat	$20,158	$95	51%	1	1	1	$150	❌	❌	❌	N / Y	⭐️ 5 (10)
Hidehouse	$28,252	$93	83%	1	1	2	$0	✅	❌	❌	Y / N	⭐️ 5 (15)
Modern Home in the Heart of Midland	$29,747	$87	89%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.2 (25)
Spacious Flat in the Heart of Midland!	$16,012	$85	47%	1	1	1	$70	✅	❌	❌	Y / Y	⭐️ 4.2 (36)
Condo #111	$35,719	$91	99%	1	1	2	$75	❌	❌	✅	Y / N	⭐️ 5 (17)
condo #138	$30,315	$86	90%	1	1	2	$75	✅	❌	✅	Y / Y	⭐️ 4.5 (11)
Condo #240	$30,656	$87	89%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (13)
Condo #109	$30,594	$86	92%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (28)
Brand New Midland Suite	$14,622	$85	47%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.2 (8)
Modern Flat in the Heart of Midland!	$22,350	$86	63%	1	1	1	$70	✅	❌	❌	Y / Y	⭐️ 3.6 (19)
Midland Getaway Close to Local Attractions	$19,830	$86	59%	1	1	1	$70	✅	❌	❌	Y / Y	⭐️ 4.6 (29)
One BedRm Midland Suite Great for Business Travel	$26,124	$86	79%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.4 (32)
The Noble West Retreat	$30,378	$83	100%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
DD’s Loft	$27,528	$109	69%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (13)
Condo #232	$23,496	$88	68%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (46)
Cozy Midland Flat in Central Location	$18,052	$83	54%	1	1	1	$70	✅	❌	❌	Y / Y	⭐️ 4.2 (19)

Return Metrics

216.04% 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)	$9,398	$18,796	$28,194	$37,592	$46,990	$93,981	$281,943
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	$9,398	$18,796	$28,194	$37,592	$46,990	$93,981	$281,943

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

216.04%

Payback Period Days

169

Return on Investment

216.04%

4700 Boulder Dr Midland, Texas, 79707

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Midland

Zoning

Laws

$24,596

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $68/night at 98% occupancy.Projected nightly rate is $91/night at 74% 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.

$25,908

Avg annual revenue

74%

Avg occupancy rate

$91

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

$30k

$45k

$9,398

Profit

Revenue

$24,596

Operating Expenses

$15,197

Operating Income

$9,398

Net Effective Rent

Profit (Cash Flow)

$9,398

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

216.04%

Payback Period Days

169