BNBCalc Short Term Rental Rental Arbitrage Analysis 6300 Padre Blvd, South Padre Island, TX, 78597

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$53,596

Profit (Cash Flow)

$10,628

Cash on Cash Return

120.1%

Annual Revenue

$53,596

AirDNA projects $370/night at 94% occupancy ($127,031). Airbtics projects $253/night at 58% occupancy ($53,595). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 58% occupancy rate, $253 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,293	$51,057	$75,615	$97,673
Occupancy	48%	57%	67%	74%
Nightly Rate	$196	$234	$296	$347

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bahia Mar 376 - Quaint & Casual, Beachfront	$34,929	$155	58%	3	3	2	$202	✅	✅	❌	Y / N	⭐️ 4.5 (25)
Exclusive Luxurious Ground Condo	$40,112	$157	63%	3	2	1	$130	✅	✅	❌	Y / Y	⭐️ 5 (94)
Luxury 6th Floor Beachfront Condo Amazing Views	$39,098	$209	46%	3	3	1	$130	✅	✅	❌	Y / Y	⭐️ 5 (156)
Luxury 6th Floor Amazing Views	$31,368	$192	40%	3	3	1	$130	✅	✅	❌	Y / Y	⭐️ 5 (30)
Amazing 4th floor beachfront condo wonderful views	$40,543	$210	48%	3	3	1	$130	✅	✅	❌	Y / Y	⭐️ 5 (89)
Bahia Mar 983F - Cozy walk-up;Beachfront sundeck	$32,649	$125	66%	3	3	2	$204	✅	✅	✅	Y / Y	⭐️ 4.5 (25)
Fully renovated and beachfront!	$69,303	$296	61%	3	3	1	$200	✅	✅	❌	Y / Y	⭐️ 4.5 (53)
The Ultimate Coastal Retreat	$48,207	$231	53%	3	3	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (52)
Island Paradise w/Ocean Views and Resort Amenities	$47,561	$238	52%	3	3	2	$160	✅	✅	❌	Y / Y	⭐️ 4.5 (36)
Amazing 5th floor beachfront condo wonderful views	$58,558	$197	75%	3	3	1	$130	✅	✅	❌	Y / Y	⭐️ 5 (205)
Modern Condo: Remodeled Gem with Ocean Views	$54,983	$258	56%	3	3	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (42)
South Padre Island- Oceanview Condo 3/3 Beachfront	$56,366	$297	49%	3	3	1	$180	✅	✅	❌	Y / Y	⭐️ 4.5 (68)
Beachfront Paradise w/Resort Amenities	$62,344	$300	56%	3	3	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (18)
Refresh at beachfront resort. Pet Friendly.	$39,862	$198	52%	3	3	1	$200	✅	✅	✅	Y / Y	⭐️ 4.7 (37)
Ideal beach home! 2-level Bayview, pools & jacuzzi	$49,958	$189	67%	3	3	1	$195	✅	✅	❌	Y / Y	⭐️ 4.5 (62)
Island Paradise - Beach Front Condo w/Ocean View	$79,741	$284	74%	3	3	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (40)
Coastal Retreat - 3BR Condo w/Resort Amenities	$42,356	$234	47%	3	3	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (15)
Modern Beach View Apartment w/Resort Amenities	$38,738	$235	43%	3	3	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (33)
Amazing BahiaMar beachfront 2 steps from amenities	$33,537	$213	39%	3	3	1	$130	✅	✅	❌	Y / Y	⭐️ 5 (83)
Bahia Mar Villa! Beach time is always a good idea!	$50,656	$162	81%	3	3	1	$150	✅	✅	✅	Y / Y	⭐️ 4.5 (121)
Seabreeze Condo w/Ocean Views and Resort Amenities	$61,773	$299	54%	3	3	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (23)
Ocean-view condo, 3 balconies, fully equipped.	$62,034	$203	80%	3	3	1	$195	✅	✅	❌	Y / Y	⭐️ 4.7 (58)
Luxurious & Spacious Condo with Beach View	$62,721	$272	61%	3	3	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (25)
Third-level with a secluded patio	$69,814	$241	75%	3	2	1	$200	✅	✅	❌	Y / Y	⭐️ 4 (8)
Luxurious Beachfront Condo w/Resort Amenities	$45,819	$259	46%	3	3	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (23)
Family-Friendly Beach House w/ Community Pool!	$69,173	$384	49%	3	4	1	$35	✅	❌	❌	Y / Y	⭐️ 5 (4)
Perfect condo, room for everyone Beachfront resort	$66,189	$257	67%	3	3	1	$195	✅	✅	❌	Y / Y	⭐️ 4.5 (69)
Amazing Beachcomber's Paradise	$39,704	$226	48%	3	3	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (43)
Bayview condo w/ pools & jacuzzi	$41,082	$156	66%	3	4	1	$195	✅	✅	❌	Y / Y	⭐️ 4.5 (57)
Spectacular beachfront! Pools & jacuzzi shared	$39,474	$150	67%	3	3	1	$200	✅	✅	❌	Y / Y	⭐️ 4.7 (33)
Renovated beachfront, 3 ocean balconies.	$91,979	$345	72%	3	3	1	$195	✅	✅	❌	Y / Y	⭐️ 4.4 (65)
Newly remodeled, steps to pool! Beachfront resort.	$46,453	$193	58%	3	3	1	$200	✅	✅	❌	Y / Y	⭐️ 4.7 (78)
Chic Bayview condo, resort pools, paradise wake up	$86,303	$346	66%	3	3	1	$195	✅	✅	❌	Y / Y	⭐️ 4.6 (78)
Gulf view 3BR with beach access, pools, & hot tub	$54,516	$330	44%	3	3	3	$183	❌	❌	❌	Y / Y	⭐️ 4.7 (19)
Beachfront Resort w Panoramic Beach/Bay Views	$79,172	$373	56%	3	3	3	$200	✅	✅	❌	Y / Y	⭐️ 4.5 (23)
Renovated & Spacious Condo w/Beach Access	$45,408	$232	50%	3	3	2	$140	✅	✅	❌	Y / Y	⭐️ 4.5 (23)
Beachfront short walk to the beach	$65,544	$255	67%	3	3	1	$200	✅	✅	❌	Y / Y	⭐️ 4.5 (16)
Stunning, Partial Ocean View 500ft from the beach	$74,800	$673	30%	3	3	2	$200	✅	✅	❌	Y / Y	⭐️ 4.5 (29)
Beautiful Townhome in Beachfront Subdivision!	$97,436	$358	74%	3	2.5	1	$35	✅	❌	❌	Y / Y	⭐️ 0 (2)
Ocean awaits! Pet-friendly resort, beachfront.	$53,685	$192	72%	3	3	1	$200	✅	✅	✅	Y / Y	⭐️ 4.7 (43)

Return Metrics

120.09% 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)	$10,628	$21,256	$31,885	$42,513	$53,142	$106,284	$318,853
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	$10,628	$21,256	$31,885	$42,513	$53,142	$106,284	$318,853

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

120.09%

Payback Period Days

304

Return on Investment

120.09%

6300 Padre Blvd South Padre Island, Texas, 78597

3 bed • 3 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$53,596

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $370/night at 94% occupancy ($127,031.86). Airbtics projects $253/night at 58% occupancy ($53,595).

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$55,098

Avg annual revenue

58%

Avg occupancy rate

$253

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

$30k

$50k

$75k

$100k

$10,628

Profit

Revenue

$53,596

Operating Expenses

$18,967

Operating Income

$34,628

Net Effective Rent

$24,000

Profit (Cash Flow)

$10,628

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

120.09%

Payback Period Days

304