BNBCalc Short Term Rental Cohost Analysis 6020 Springdale Rd unit 9, Austin, TX

5 bed • 4 bath • 15 guests • $600,600

BNB

Calc

Owner income

$36,893

Per year

This Airbnb could earn an additional

$792

Per month vs a Long-Term Rental

Annual Revenue range

$40,842 - $129,217

Annual Revenue

$52,705

AirDNA projects $360/night at 98% occupancy ($128,858). Airbtics projects $222/night at 65% occupancy ($52,704). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $222 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,138	$40,842	$90,309	$129,217
Occupancy	47%	58%	83%	93%
Nightly Rate	$138	$181	$283	$363

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Exceptional East Austin townhouse	$37,177	$181	54%	4	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (52)
Rustic TexMex Home close to Downtown w/ Big Pool	$58,775	$208	74%	4	3	1	$110	✅	❌	✅	Y / Y	⭐️ 5 (350)
Colorful & Spacious ~ 5* Location ~ 5M Downtown	$62,793	$186	83%	4	2	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (102)
Casa De 🏡Moderno Este😎: Spacious Stylish Digs	$48,946	$280	46%	4	3	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (115)
Eastside Mod Gem, Backyard Oasis w/Hot Tub	$40,686	$250	42%	4	3	1	$250	✅	✅	✅	Y / Y	⭐️ 5 (66)
Lux near Downtown\|UT\|Airport\|Mueller\|Dell Children	$43,168	$243	46%	4	3	1	$225	❌	❌	❌	Y / Y	⭐️ 5 (73)
Charming Backyard w/ Private Container Pool : -)	$49,100	$126	94%	5	3	1	$155	✅	❌	❌	Y / Y	⭐️ 5 (119)
Modern & Spacious Oasis Minutes from Downtown	$52,197	$311	45%	5	3	3	$195	❌	❌	❌	Y / Y	⭐️ 5 (52)
Your Search Has Ended! /\ Private + Heated Pool	$50,466	$130	93%	5	3	1	$155	✅	❌	❌	Y / Y	⭐️ 5 (141)
You’re Unbelievable! Oh! \| Private + Heated Pool!	$48,115	$135	87%	5	3	1	$155	✅	❌	❌	Y / Y	⭐️ 5 (111)
Stunning Urban Digs \| Private + Heated Pool	$47,675	$133	89%	5	3	1	$155	✅	❌	❌	Y / Y	⭐️ 5 (108)
Charming Live/Work Oasis w/ Laundry, 4 mi from DT	$35,968	$174	48%	4	2	3	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Entire Eastside Home w Space to Entertain + Yard	$47,234	$142	80%	4	2.5	1	$255	❌	❌	✅	Y / Y	⭐️ 5 (81)
EV Ready! Chic WFH Oasis + Covered Patio + Pets Ok	$41,912	$139	76%	4	2	1	$190	❌	❌	✅	Y / Y	⭐️ 5 (62)
Modern Spacious min to Downtown/Domain King Bed	$28,883	$178	40%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (66)
East Austin Classic Comfort	$57,055	$181	83%	4	2	3	$210	❌	❌	✅	Y / Y	⭐️ 5 (187)
Modern 4BR Home w/ Hot Tub, Yard & Spacious Living	$37,666	$211	47%	4	2	1	$125	❌	✅	✅	Y / Y	⭐️ 5 (60)
Cool Pool \| Killer Digs \| Group Travel \| Book Now	$43,490	$121	89%	5	3	1	$155	✅	❌	❌	Y / Y	⭐️ 5 (73)
Luxe Northeast Austin Home	$45,977	$198	58%	5	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (93)
Group Travel Townhome <\|> Sparkling Container Pool	$43,826	$115	96%	5	3	1	$155	✅	❌	❌	Y / Y	⭐️ 5 (92)
🤟🏽This Must Be The Place👌🏼	$58,936	$310	50%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (94)
Dive Into Our Splashy Oasis \| Cowboy Take Me Away	$46,998	$121	97%	5	3	1	$155	✅	❌	❌	Y / Y	⭐️ 5 (85)
Charming + Elegant Pink Paradise \| Fab Plunge Pool	$47,828	$138	83%	5	3	1	$155	✅	❌	❌	Y / Y	⭐️ 5 (96)
KING BED: Close to ATX/DT:Breakfast games Fire Pit	$42,353	$173	66%	4	2	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (50)
I Can’t Contain Myself Enchanting Plunge Pool*	$50,104	$138	88%	5	3	1	$155	✅	❌	❌	Y / Y	⭐️ 5 (85)
Casas Oaxaca: East Austin home, tiny home, pool!	$97,554	$362	71%	4	3	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (8)
Hot Tub Royale Rainey Street — 6 minute drive	$40,780	$177	58%	4	3	1	$219	❌	✅	✅	Y / Y	⭐️ 4.8 (78)
Private 4 Bedroom Modern Austin Home!	$40,863	$170	56%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
Home + Studio Apt \| Near Dwntwn & UT!	$77,477	$380	55%	4	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (18)
Stunning 4br/2ba home sleeps 12 w/netflix	$35,227	$297	31%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Spacious Ranch-Style House	$42,467	$192	58%	4	2	1	$75	❌	✅	✅	Y / Y	⭐️ 4.9 (15)
Entire ATX Home + Guest House \| Pool, Deck & Yard!	$77,184	$381	54%	4	3	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (28)
4 BDR 3 BATH Atomic Style	$55,514	$174	84%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (1)
East Side Digs - Cowboy Pool (w/ heater & chiller)	$82,767	$449	50%	4	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (62)
The Cherry On Top	$99,918	$700	39%	5	3	3	$0	✅	❌	❌	N / N	⭐️ 0 (0)
Prime Austin 4BR + Pool! Sleeps 12!	$41,175	$225	50%	4	4	1	$0	❌	❌	❌	N / Y	⭐️ 5 (21)
The Henry . Spacious & Artsy Retreat in East ATX.	$23,424	$160	40%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
Spacious Home in Central Austin	$27,047	$87	83%	4	2	29	$140	❌	❌	✅	Y / Y	⭐️ 5 (1)
Gorgeous Five Bedroom On Creek	$103,662	$295	93%	5	2	2	$270	❌	❌	✅	Y / Y	⭐️ 5 (25)

6020 Springdale Rd 9 Austin, Texas, 78723

5 bed • 4 bath • 15 guests

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$52,705

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $360/night at 98% occupancy ($128,858.08). Airbtics projects $222/night at 65% occupancy ($52,704).

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$51,110

Avg annual revenue

65%

Avg occupancy rate

$222

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

$50k

$75k

$105k

$52,705

Revenue

$52,705

Cleaning

$7,070

Cohost commission

$10,541

Owner payout

$36,893

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

1,894 sqft

Year built:

2020

Size:

2,349 sqft

Type:

CONDO

Parking:

Heating:

Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: 1,894 sqft

Building area: 2,349 sqft

Garage: No

Heating: Other

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: Garage - Attached

Amenities: -

Price per square foot: $255

Lot Info

Zoning: -

Land Use: -

Parcel Number: 961878

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $676,661

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $600,600

Schools

Elementary School: Pecan Springs Elementary School with 2/10 star rating
High School: Northeast Early College High School with 2/10 star rating