BNBCalc Short Term Rental Rental Arbitrage Analysis 6500 Champion Grandview Way, Austin, TX

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$39,194

Profit (Cash Flow)

$8,299

Cash on Cash Return

190.8%

Annual Revenue

$39,194

AirDNA projects $115/night at 61% occupancy ($25,621). Airbtics projects $143/night at 64% occupancy ($33,427). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 73% occupancy rate, $147 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,032	$26,672	$41,132	$75,775
Occupancy	57%	64%	73%	80%
Nightly Rate	$89	$109	$147	$250

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy 1BR in Champion City Park 7173	$16,464	$70	57%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.5 (25)
Cozy 1BR in Champion City Park 1484	$15,894	$64	60%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.5 (23)
Cozy 1BR in Champion City Park 5269	$15,640	$65	57%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.5 (15)
Cozy 1BR in Champion City Park 7624	$23,245	$98	57%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.5 (27)
Beautiful 1BR in Champion City Park 7350	$30,603	$108	73%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.5 (17)
New, modern casita in Austin hills with views	$31,430	$91	93%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 5 (269)
Gorgeous 1BR in Champion City Park 1386	$12,997	$64	51%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.9 (15)
Stylish modern studio close to Downtown and Domain	$29,102	$96	75%	1	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
Charming studio close to Downtown and Domain	$33,252	$102	82%	1	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (49)
Wellness Studio -Hyperbaric Oxygen & Light Therapy	$46,468	$190	65%	1	1	2	$60	✅	✅	❌	N / Y	⭐️ 5 (77)
Cozy, clean, and private 1 bedroom guest quarters	$25,639	$113	59%	1	1	2	$75	❌	❌	✅	Y / N	⭐️ 5 (53)
Writer’s Retreat in Austin	$8,966	$78	30%	1	1	3	$75	❌	❌	❌	N / N	⭐️ 5 (11)
Economy studio stay near DT and Domain	$41,713	$135	80%	1	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
Calming Apt-Free Parking, Coffee, Wi-Fi, W/D	$39,470	$143	73%	1	1	1	$70	✅	❌	✅	Y / Y	⭐️ 5 (108)
Boutique Woodview Walk Up Apartment	$32,277	$110	72%	1	1	1	$94	❌	❌	❌	Y / Y	⭐️ 5 (170)
Allandale Guesthouse: Your Peaceful Austin Retreat	$30,116	$117	67%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (359)
Tranquil Bungalow in Central Austin	$29,961	$135	60%	1	1	3	$45	❌	❌	❌	Y / Y	⭐️ 5 (154)
House on the Creek (Central Austin)	$28,476	$95	80%	1	1	2	$55	❌	❌	✅	N / Y	⭐️ 5 (506)
Pool/Backyard Oasis - sleeps 4 - Central Austin	$40,610	$207	53%	1	1	2	$75	✅	✅	❌	N / Y	⭐️ 5 (30)
Quiet convenient condo	$16,933	$75	60%	1	1	2	$75	✅	❌	✅	Y / Y	⭐️ 4.5 (23)
Waterfront Lake Austin Guesthouse: Simply Relaxing	$29,712	$165	48%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (16)
Standalone Bright Austin Bungalow	$29,647	$126	63%	1	1	2	$55	❌	❌	❌	N / Y	⭐️ 5 (256)
Cozy chic studio close to Downtown and Domain	$43,833	$143	78%	1	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (49)
1BD/1BA Charming Flat in Central Austin	$24,171	$101	62%	1	1	2	$95	❌	❌	❌	N / Y	⭐️ 5 (143)
Cozy 1BR in Champion City Park 8714	$14,142	$69	56%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
Cozy 1BR in Champion City Park- Infinity Pool	$51,358	$250	55%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Beautiful 1BR in Champion City Park- Infinity Pool	$63,135	$250	68%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.7 (13)
Gorgeous 1BR in Champion City Park- Infinity Pool	$62,220	$250	68%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4 (2)
Quaint studio close to Downtown and Domain	$36,765	$139	66%	1	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (52)
Modern Central Austin Getaway	$31,696	$95	90%	1	1	2	$60	❌	❌	✅	N / Y	⭐️ 5 (250)
Cozy 1BR in Champion City Park- Infinity Pool	$38,806	$250	40%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.4 (8)
Camp Mabry Studio	$15,153	$69	60%	1	1	30	$50	❌	❌	❌	N / Y	⭐️ 5 (17)
Efficiency studio close to Downtown and Domain	$42,765	$144	75%	1	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Cozy Allendale Apartment Hideaway	$30,759	$103	80%	1	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (207)
Brand New Adorable Arboretum bungalow	$43,217	$159	73%	1	0	3	$80	❌	❌	✅	Y / Y	⭐️ 5 (67)
Waterfront Property	$41,541	$185	59%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 0 (2)
Cozy, quiet, and close to downtown & the domain	$26,733	$83	88%	1	1	15	$60	✅	❌	✅	Y / Y	⭐️ 5 (54)
Biz travelers perfect condo in Austin	$22,905	$101	61%	1	1.5	5	$200	❌	❌	❌	Y / Y	⭐️ 5 (15)
*Newly Remodeled 1 bed 1 bath	$20,038	$75	73%	1	1	90	$50	✅	✅	✅	Y / N	⭐️ 0 (2)

Return Metrics

190.78% 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)	$8,299	$16,598	$24,897	$33,196	$41,495	$82,990	$248,972
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	$8,299	$16,598	$24,897	$33,196	$41,495	$82,990	$248,972

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

190.78%

Payback Period Days

191

Return on Investment

190.78%

6500 Champion Grandview Way Austin, Texas, 78750

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$39,194

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $115/night at 61% occupancy.Projected nightly rate is $143/night at 64% occupancy.

Occupancy Rate

Top 33% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$31,893

Avg annual revenue

64%

Avg occupancy rate

$143

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

$25k

$45k

$65k

$8,299

Profit

Revenue

$39,194

Operating Expenses

$17,095

Operating Income

$22,099

Net Effective Rent

$13,800

Profit (Cash Flow)

$8,299

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

190.78%

Payback Period Days

191