BNBCalc Short Term Rental Rental Arbitrage Analysis 7203 Loganberry Dr

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$42,076

Profit (Cash Flow)

$1,626

Cash on Cash Return

18.9%

Annual Revenue

$42,076

AirDNA projects $192/night at 60% occupancy ($42,076). Airbtics projects $197/night at 62% occupancy ($44,610). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, $192 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,125	$39,107	$68,693	$93,863
Occupancy	52%	60%	73%	82%
Nightly Rate	$135	$170	$246	$301

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3 bed 3.5 bath home in central south Austin	$37,134	$165	59%	3	4	3	$250	❌	❌	✅	Y / Y	⭐️ 4.7 (31)
Super-escape-work-family-clean-shops-15min from DT	$37,626	$121	80%	3	3	2	$115	❌	❌	✅	Y / Y	⭐️ 4.9 (257)
Pet Friendly, TV in every bedroom	$73,054	$315	62%	3	3	1	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
Spacious and Cozy home for Family and Pets!	$64,323	$317	54%	3	4	1	$90	❌	❌	✅	Y / Y	⭐️ 4.9 (34)
Quintessential Austin Home	$26,718	$136	50%	3	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.9 (260)
South Austin 3 BDRM Bungalow	$39,849	$136	79%	3	1	2	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (249)
Central, Quiet & Comfortable Escape with Garden	$40,906	$246	45%	3	3	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (16)
Desert Vibes\|Relax in Mid Century Modern Elegance	$43,772	$136	84%	3	2	1	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (78)
The Nest with Pool and Hot Tub - An Irvie Home	$111,713	$499	59%	3	3	2	$225	✅	✅	❌	Y / Y	⭐️ 5 (24)
Cozy Remodeled Pet Friendly Home by Barclé	$49,668	$214	61%	3	1	30	$175	❌	❌	✅	Y / Y	⭐️ 5 (4)
3 bedroom/3 bath w pool & fenced in big back yard!	$50,508	$300	46%	3	3	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (1)
HQ Austin (Lic. #2018046696)	$45,891	$262	44%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (28)
★ Hip 3-Bedroom Condo in South Austin ★	$27,189	$98	65%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (85)
★ Stylish 3-Bedroom Condo in South Austin ★	$26,748	$103	62%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (74)
South Austin Vibe: Near Music & Outdoor Fun	$43,798	$230	49%	3	2	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (46)
South Congress home w/ backyard paradise!	$32,456	$114	73%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (77)
South Austin Bungalow. Big yard.	$41,061	$175	62%	3	1	28	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
The Lunar House- 10 Min to SoCo- Family Friendly	$81,420	$252	86%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
Classy 3BD 2Ba + OFFicE in Hip South Austin!	$33,416	$166	55%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (59)
South Austin Oasis, Hidden Urban Ranch!	$43,557	$173	68%	3	2	3	$115	❌	❌	✅	Y / Y	⭐️ 5 (185)
Boho Retreat by South Congress	$59,441	$234	68%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (2)
Modern 3 Bedroom with Marble Bathrooms	$39,450	$126	80%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (67)
Central Austin Bungalow w/Mini Putt & Cowboy Pool!	$32,707	$127	67%	3	2	2	$120	✅	❌	✅	Y / Y	⭐️ 4.8 (82)
Newly remodeled 3bd/2ba in South Austin	$47,857	$215	59%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (106)
South Austin 3 BR w/ Charming Backyard	$24,492	$167	38%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (29)
Entire Home in Quiet South Austin! 15 min to SXSW!	$61,083	$437	36%	3	2	5	$85	❌	❌	✅	Y / Y	⭐️ 5 (1)
Pete's place, relax in a private pool.	$48,812	$219	59%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (104)
South Austin Home - Outdoor Patio w/ Cornhole!	$27,626	$82	82%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (98)
Ultimate Location ATX! 3BD2BA~Private Backyard	$29,933	$135	53%	3	2	2	$149	❌	❌	✅	Y / Y	⭐️ 4.8 (99)
Austin Poolside Oasis \| Near DT	$42,029	$142	73%	3	2	1	$125	✅	❌	✅	Y / Y	⭐️ 4.8 (64)
Quaint Family South Austin Home	$36,453	$191	47%	3	3	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (42)
Cozy 3bd/2.5 bth off South Congress	$31,116	$153	55%	3	3	30	$50	❌	❌	❌	Y / Y	⭐️ 4.3 (8)
Free Parking, South 1st, 3br, Luxury Bathroom	$38,510	$247	39%	3	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (10)
Dog Friendly House in Austin 3BR/2BA, 78745	$32,195	$174	49%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (85)
7 mi to DT modern house in 3B/2B Shaded outdoor ar	$42,984	$135	84%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (119)
Prime Location! Hot Tub + Fire Pit + Sunny Retreat	$39,767	$163	60%	3	2	1	$145	❌	❌	❌	N / Y	⭐️ 5 (134)
An Oasis Within ATX City Limit	$88,815	$267	88%	3	2	1	$95	❌	✅	✅	Y / Y	⭐️ 5 (94)
Mockingbird SoCo - Classic Home on South Congress!	$47,273	$147	82%	3	2	2	$99	✅	❌	✅	Y / Y	⭐️ 5 (198)
HOLY DUCK! Free Heated Pool ~Outdoor TV's~ Firepit	$58,474	$270	56%	3	2	1	$165	✅	❌	✅	Y / Y	⭐️ 4.9 (74)
Stylish Stay Fully Fenced Back Yard 3Bed Sleeps 6	$32,373	$116	72%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (66)

Return Metrics

18.9% cash on cash return is a great return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,626	$3,252	$4,878	$6,504	$8,131	$16,262	$48,786
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	$1,626	$3,252	$4,878	$6,504	$8,131	$16,262	$48,786

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.9%

Payback Period Days

1931

Return on Investment

18.9%

7203 Loganberry Dr Austin, Texas, 78745

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

$42,076

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $192/night at 60% occupancy.Projected nightly rate is $197/night at 62% occupancy.

Occupancy Rate

Top 51% 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.

$45,304

Avg annual revenue

62%

Avg occupancy rate

$197

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

$1,626

Profit

Revenue

$42,076

Operating Expenses

$17,470

Operating Income

$24,606

Net Effective Rent

$22,980

Profit (Cash Flow)

$1,626

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

18.9%

Payback Period Days

1931