BNBCalc Short Term Rental Rental Arbitrage Analysis 5902 Wagon Bnd

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$40,542

Profit (Cash Flow)

-$3,128

Cash on Cash Return

-36.4%

Annual Revenue

$40,542

AirDNA projects $216/night at 60% occupancy ($47,335). Airbtics projects $185/night at 61% occupancy ($41,217). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $185 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,855	$40,405	$59,482	$82,631
Occupancy	50%	59%	70%	82%
Nightly Rate	$135	$176	$219	$262

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New Fully Remodeled House -Pet Friendly!	$31,718	$159	53%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (66)
Texas Time Warp off Congress - Cowboy Pool!	$65,307	$182	94%	3	1	2	$80	✅	❌	✅	Y / Y	⭐️ 5 (135)
South Austin, 3 Bedrooms, Luxury Kitchen	$47,099	$176	63%	3	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
Quintessential Austin Home	$26,718	$136	50%	3	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.9 (266)
TEXAS Living BNB \| 10mins to downtown & airport	$55,991	$190	72%	3	3	1	$190	❌	❌	✅	Y / Y	⭐️ 4.9 (96)
The Nest with Pool and Hot Tub - An Irvie Home	$111,713	$499	59%	3	3	2	$225	✅	✅	❌	Y / Y	⭐️ 5 (24)
Peppertree House	$30,411	$126	62%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (79)
Entire Home in Southeast Austin close to Downtown	$31,539	$125	68%	3	1	3	$65	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
South Congress home w/ backyard paradise!	$32,456	$114	73%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (77)
Free Parking, Kings Beds, 3 br, South Austin	$46,352	$206	58%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
12 Min to Airport + Spacious Backyard and Fire Pit	$34,433	$106	80%	3	2	1	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
South Austin New Remodel minutes to Downtown	$49,488	$176	70%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (108)
Luxury farmhouse - 10 min from DT - sleeps 10	$30,494	$133	47%	3	3	1	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (23)
HOLY DUCK! Free Heated Pool ~Outdoor TV's~ Firepit	$58,474	$270	56%	3	2	1	$165	✅	❌	✅	Y / Y	⭐️ 4.9 (74)
South Congress central 3/2 modern home Cota	$34,619	$240	39%	3	2	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (117)
St Elmo District Good Times with Pool	$44,418	$205	59%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (264)
Cozy modern house - Near SXSW and other events	$41,395	$298	37%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
★ Stylish 3-Bedroom Condo in South Austin ★	$26,748	$103	62%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (74)
★ Hip 3-Bedroom Condo in South Austin ★	$27,189	$98	65%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (85)
South Austin Vibe: Near Music & Outdoor Fun	$43,798	$230	49%	3	2	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (46)
Desert Vibes\|Relax in Mid Century Modern Elegance	$43,772	$136	84%	3	2	1	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (78)
South Austin 3 BR w/ Charming Backyard	$24,492	$167	38%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (29)
Ultimate Location ATX! 3BD2BA~Private Backyard	$29,933	$135	53%	3	2	2	$149	❌	❌	✅	Y / Y	⭐️ 4.8 (99)
Cheerful Home w/ Nursery and Cozy Fireplace	$28,912	$62	95%	3	2	1	$159	❌	❌	✅	Y / Y	⭐️ 4.8 (234)
Remodeled! 3 Bed 2 Bath off SoCo 10 min to DT	$33,204	$130	64%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (92)
Austin Poolside Oasis \| Near DT	$42,029	$142	73%	3	2	1	$125	✅	❌	✅	Y / Y	⭐️ 4.8 (64)
Austin Music Living	$27,146	$150	45%	3	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (61)
Cozy 3bd/2.5 bth off South Congress	$31,116	$153	55%	3	3	30	$50	❌	❌	❌	Y / Y	⭐️ 4.3 (8)
Vibrant 3B/2B ~ 10 min to Downtown ATX - Pets OK	$52,674	$219	65%	3	2	2	$80	❌	❌	✅	Y / Y	⭐️ 4.6 (54)
Boho Gem AUS-SOCO \| COTA \| ACL \| McKinney Falls	$38,466	$190	50%	3	2	2	$199	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
Kid-friendly, 3 Bedroom w/ Greenbelt Views	$54,193	$221	67%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Mockingbird SoCo - Classic Home on South Congress!	$47,273	$147	82%	3	2	2	$99	✅	❌	✅	Y / Y	⭐️ 5 (198)
Dog Friendly House in Austin 3BR/2BA, 78745	$32,195	$174	49%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (85)
HQ Austin (Lic. #2018046696)	$45,891	$262	44%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (28)
Cozy SoCo Home Great for Hosting	$31,634	$211	39%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (29)
House w/ Private Magical Forest View	$53,995	$199	70%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (17)
Hidden Gem\|4miles>Downtown\|GameRoom\|Firepit	$46,826	$219	58%	3	3	1	$140	✅	❌	✅	Y / Y	⭐️ 4.8 (61)
3br, Free Parking, New Kitchen \| Franklin-Portoro	$44,963	$194	59%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
TWO Classy SoCo CozySuites w/ 2 Pools!	$106,753	$318	89%	3	3	2	$225	✅	❌	❌	Y / Y	⭐️ 0 (0)
Capitol City Comfort: Cozy 3Br With Full Gym!	$50,747	$228	59%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (68)

Return Metrics

-36.37% 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)	-$3,128	-$6,256	-$9,385	-$12,513	-$15,641	-$31,283	-$93,851
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	-$3,128	-$6,256	-$9,385	-$12,513	-$15,641	-$31,283	-$93,851

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-36.37%

Payback Period Days

Return on Investment

-36.37%

5902 Wagon Bend Austin, Texas, 78744

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,300

Zestimate

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$40,542

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $216/night at 60% occupancy.Projected nightly rate is $185/night at 61% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$43,414

Avg annual revenue

61%

Avg occupancy rate

$185

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

$25k

$50k

$80k

$115k

-$3,128

Profit

Revenue

$40,542

Operating Expenses

$17,270

Operating Income

$23,272

Net Effective Rent

$26,400

Profit (Cash Flow)

-$3,128

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-36.37%

Payback Period Days