BNBCalc Short Term Rental Rental Arbitrage Analysis 7601 Daffan Ln

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$46,331

Profit (Cash Flow)

$12,720

Cash on Cash Return

147.9%

Annual Revenue

$46,331

AirDNA projects $173/night at 54% occupancy ($34,121). Airbtics projects $215/night at 59% occupancy ($46,331). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, $215 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,133	$44,172	$73,366	$113,475
Occupancy	41%	60%	72%	86%
Nightly Rate	$149	$193	$269	$349

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
NEW Home 3B-2.5B Austin-Manor No cleaning fee	$28,111	$194	37%	3	3	2	$80	❌	❌	✅	Y / Y	⭐️ 4.9 (65)
The Perfect Austin Modern Home	$31,361	$197	41%	3	3	2	$179	❌	❌	✅	Y / Y	⭐️ 4.8 (226)
Zydeco\| Explore Austin vibe\| 15 mins from Downtown	$22,953	$105	51%	3	2	1	$129	❌	❌	✅	Y / Y	⭐️ 4.9 (76)
Karaoke Zen Meadows House	$21,473	$137	40%	3	3	2	$199	❌	❌	✅	Y / Y	⭐️ 4.9 (29)
Contemporary house 12 minutes from downtown	$48,156	$267	49%	3	3	3	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Stunning, Private, Mid-Century Home in East Austin	$115,549	$448	69%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (109)
Modern 3 BR 3 BR home with backyard Oasis	$66,042	$422	38%	3	3	2	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
Cozy 3/3 garden home ~10 mins UT & downtown Austin	$60,653	$201	81%	3	3	1	$70	❌	❌	✅	Y / Y	⭐️ 4.9 (71)
Comfortable, spacious home great for extended stay	$26,113	$151	41%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (151)
Vibrant 3-bedroom home in modern neighborhood	$39,220	$282	38%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (34)
Amazing View, Spacious, Safe & Quiet Stay!	$42,323	$154	69%	3	3	28	$160	❌	❌	✅	Y / Y	⭐️ 5 (25)
Quiet Haven	$44,872	$216	50%	3	3	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (8)
Lovely Three Bedroom Unit On Creek	$86,487	$281	83%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (102)
ATX lovely hotspot\|Swanky Design\|Cool Combo	$99,882	$347	76%	3	3	1	$160	❌	❌	❌	Y / Y	⭐️ 0 (0)
3 Bedroom House in Quiet East Austin Neighborhood	$61,602	$262	61%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (69)
La Casa Ponchada	$48,415	$177	71%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (129)
3-bedroom house 15 minutes from downtown Austin	$40,908	$123	87%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (131)
Comfy Blue ~ King & Queen Beds w/Fast Wi-Fi	$60,822	$156	96%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (104)
Sweet home 1 King & 2 Queen beds	$43,876	$170	68%	3	2	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (68)
Spacious Cozy 3BR Home -10 min drive to DT/Domain	$35,216	$137	64%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (89)
Stylish Chic Mueller 8Beds home with private patio	$42,552	$165	67%	3	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.9 (158)
Excellent Location Austin Private and Safe	$41,529	$146	71%	3	2	3	$170	❌	❌	✅	Y / Y	⭐️ 5 (83)
Texas Ranch Home on 2 Acres with Pool	$46,816	$234	54%	3	2	2	$95	✅	❌	❌	Y / Y	⭐️ 4.8 (143)
ATX Getaway - Spacious 3 BR Home	$28,623	$192	38%	3	3	2	$160	❌	❌	❌	Y / N	⭐️ 4 (4)
NE Austin 3 BR 2 BA w pool 9 miles to Zilker Park	$54,533	$274	54%	3	2	2	$95	✅	❌	❌	Y / Y	⭐️ 4.7 (23)
Comfortable Mid-Century Modern Urban Bugalow	$32,871	$273	31%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (46)
Private Family Home	$44,967	$369	33%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
Modern 3-bedroom home • 15 mins from Downtown	$59,394	$181	88%	3	3	4	$150	❌	❌	✅	Y / Y	⭐️ 5 (17)
Bright Bungalow in East Austin	$33,137	$126	69%	3	2	2	$75	❌	❌	✅	N / Y	⭐️ 4.6 (28)
Trendy 3/2 East Austin Home With Outdoor Space	$59,722	$222	71%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.6 (69)
Austin home 15 minutes from downtown and airport!	$19,687	$107	43%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Home in East Austin/Pet friendly	$38,378	$214	47%	3	2	3	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
East Austin Home	$92,317	$275	91%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (14)
Modern East Austin Home 3 BR - 15 min from DT	$87,171	$268	86%	3	3	4	$200	❌	❌	✅	Y / Y	⭐️ 5 (10)
Private Fenced Yard\| 2mi 2 Mueller \| Pac-Man Game	$42,375	$136	80%	3	2	21	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
Eastside Home for Live & Work	$53,007	$170	84%	3	2	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (7)
Stylish Updated East Central Austin 3/2	$29,301	$123	59%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (19)
Large 3BR\| King beds\| Garage\| Big yard\| Long stays	$34,404	$171	52%	3	3	28	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (14)

Return Metrics

147.9% 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)	$12,720	$25,440	$38,160	$50,880	$63,600	$127,201	$381,604
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	$12,720	$25,440	$38,160	$50,880	$63,600	$127,201	$381,604

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

147.9%

Payback Period Days

246

Return on Investment

147.9%

7601 Daffan Ln Austin, Texas, 78724

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,460

Zestimate

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$46,331

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $173/night at 54% occupancy.Projected nightly rate is $215/night at 59% 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.

$48,291

Avg annual revenue

59%

Avg occupancy rate

$215

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

$15k

$45k

$80k

$115k

$12,720

Profit

Revenue

$46,331

Operating Expenses

$18,023

Operating Income

$28,308

Net Effective Rent

$15,588

Profit (Cash Flow)

$12,720

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

147.9%

Payback Period Days

246