BNBCalc Short Term Rental Rental Arbitrage Analysis 707 Lupine Ln

3 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$58,622

Profit (Cash Flow)

$9,001

Cash on Cash Return

104.7%

Annual Revenue

$58,622

AirDNA projects $445/night at 46% occupancy ($74,765). Airbtics projects $321/night at 50% occupancy ($58,621). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 50% occupancy rate, $321 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,202	$55,148	$87,496	$132,006
Occupancy	40%	48%	58%	69%
Nightly Rate	$233	$296	$393	$500

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Elevate Your Getaway: Experience Mulberry House	$34,085	$177	48%	3	1	1	$115	❌	❌	❌	Y / Y	⭐️ 5 (79)
Casa Agave - Fire Pit, Game Room, 2 Blks to Main!	$82,387	$322	65%	3	1	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (72)
Vino Vida, large hot tub, pet-friendly, sleeps 10!	$64,884	$300	54%	3	3	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (84)
Pink Haus-Firepit-Near Main Street	$29,225	$146	48%	3	1	1	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (83)
He Said She Shed - Comfortable Glam	$72,390	$497	39%	3	3	2	$180	❌	✅	❌	Y / Y	⭐️ 5 (21)
Riddel Haus, Hot tub, Outdoor Fireplace, Sleeps 8	$61,527	$312	48%	3	3	2	$185	❌	✅	❌	Y / Y	⭐️ 4.8 (115)
Main Haus on Main Street, Fire Pit!	$72,832	$220	82%	3	3	2	$150	❌	❌	✅	N / Y	⭐️ 5 (115)
Ann's Haus on Main Street, Fire Pit!	$135,574	$555	65%	3	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (76)
Das Weinhaus-Luxury Pool&HotTub!	$67,764	$271	65%	3	3	1	$178	✅	✅	❌	Y / Y	⭐️ 4.9 (34)
Wine Down In FBG	$28,313	$198	37%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (42)
Swim, Firepit, EV Outlet, TX Wine Country for 8!	$66,425	$316	52%	3	2	1	$250	✅	✅	❌	Y / Y	⭐️ 5 (62)
Hot Tub, Fire Pit, Gas Grill, Spacious Home!	$95,194	$319	78%	3	2	2	$185	❌	✅	❌	Y / Y	⭐️ 5 (180)
Luxury Home Four Blocks from Main Street/Sleeps 12	$65,240	$486	36%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (75)
Mustang Manor: Near Main \| Quiet \| Firepit \| 3 BDR	$53,136	$156	87%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (78)
Das Crow Haus \| 3/2 \| Pet Friendly \| Hot Tub	$52,460	$293	44%	3	2	1	$300	✅	✅	✅	Y / Y	⭐️ 5 (16)
Taste of Tuscany - Hot Tub, Fire Pit & Pool Table	$132,412	$372	93%	3	2	2	$165	❌	✅	✅	Y / Y	⭐️ 5 (84)
Violet Haus, 3/2 Home, Walkable to Main St.	$86,075	$500	46%	3	2	2	$210	❌	❌	❌	Y / Y	⭐️ 5 (76)
New Listing 3/2 home with hot tub; close to town.	$33,680	$183	47%	3	2	2	$200	❌	✅	❌	Y / Y	⭐️ 4.9 (86)
The Wein Cottage \| Pet-friendly \| Great Backyard	$59,257	$424	36%	3	2	1	$161	❌	❌	✅	Y / Y	⭐️ 4.9 (55)
Gardenia Haus and Party Barn	$68,475	$499	37%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (31)
French Home; FREE wine; Large Backyard; Firepit	$40,828	$264	39%	3	2	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (77)
Anderson 603 \| Newly Renovated	$54,311	$347	41%	3	2	1	$112	❌	❌	❌	Y / Y	⭐️ 4.8 (106)
Wanderlust Haus-Firepit-3 Blks to Main St.	$38,097	$193	48%	3	2	1	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Spacious 2BR + Bonus Suite, Two Blocks to Main St	$57,182	$488	30%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (45)
Das Weiße Haus \| Fireplace \| Wonderful Interior	$62,225	$383	43%	3	3	1	$161	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Hunter Haus- Modern Ranch Style 1 Mile to Main St	$156,858	$649	64%	3	2	2	$159	❌	❌	❌	Y / Y	⭐️ 5 (67)
Relaxing Haus Perfect for Getaway, Walk to Main	$64,712	$316	54%	3	2	2	$160	❌	✅	✅	Y / Y	⭐️ 5 (49)
Luxury 3BR Home: NEW POOL Hot Tub Large Backyard	$63,088	$237	68%	3	2	1	$185	✅	✅	✅	Y / Y	⭐️ 5 (44)
5 Blocks from Main St! Hot tub/Firepit/EV Charging	$52,212	$243	57%	3	2	2	$150	❌	✅	❌	Y / Y	⭐️ 4.9 (201)
Allison House Hot Tub, Fire Pit & Gas Grill!	$46,930	$237	51%	3	2	2	$175	❌	✅	❌	N / Y	⭐️ 5 (289)
Redbud; Quiet neighborhood close to Main; 3/2	$31,439	$150	51%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (107)
The Bnbeehive \| Downtown 3Br 2Ba \| sleeps 6	$50,902	$271	49%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (89)
Luxury Bungalow Near Main w/ Hot-tub and Firepit	$39,906	$222	46%	3	2	1	$225	❌	✅	❌	Y / Y	⭐️ 5 (31)
Bubbles on Bowie Walk to Main St	$62,630	$276	62%	3	2	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (55)
Pet Friendly Hot Tub Fire Pit Ping-Pong Sleeps 6	$39,693	$241	45%	3	2	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (50)
Amazing Haus-2 Mins to Main St!	$33,055	$168	47%	3	2	1	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Pekan Haus - Hot tub, fire pit & close to Main St!	$108,885	$500	57%	3	3	1	$215	❌	✅	❌	Y / Y	⭐️ 5 (29)

Return Metrics

104.66% 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)	$9,000	$18,001	$27,002	$36,003	$45,004	$90,008	$270,025
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	$9,000	$18,001	$27,002	$36,003	$45,004	$90,008	$270,025

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

104.66%

Payback Period Days

348

Return on Investment

104.66%

707 Lupine Ln Fredericksburg, Texas, 78624-2531

3 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,792

Zestimate

$58,622

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $445/night at 46% occupancy.Projected nightly rate is $321/night at 50% occupancy.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$61,993

Avg annual revenue

50%

Avg occupancy rate

$321

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

$70k

$110k

$160k

$9,001

Profit

Revenue

$58,622

Operating Expenses

$19,621

Operating Income

$39,001

Net Effective Rent

$30,000

Profit (Cash Flow)

$9,001

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

104.66%

Payback Period Days

348