BNBCalc Short Term Rental Rental Arbitrage Analysis 78741 1301 crossing place, Austin, TX, 78741

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$46,116

Profit (Cash Flow)

$2,033

Cash on Cash Return

23.6%

Annual Revenue

$46,116

AirDNA projects $184/night at 62% occupancy ($41,667). Airbtics projects $214/night at 59% occupancy ($46,115). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, $214 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,229	$43,128	$70,555	$97,072
Occupancy	45%	57%	73%	83%
Nightly Rate	$159	$198	$252	$306

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious Peaceful 3BR Home : Close to DT & Airport	$83,205	$319	68%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (168)
Huge Home Close to DT, Airport, Rainey	$82,074	$293	73%	3	3	1	$120	✅	❌	✅	Y / Y	⭐️ 5 (396)
ATX Backyard BBQ \| 10min to downtown & airport	$86,446	$278	80%	3	3	2	$210	❌	❌	✅	Y / Y	⭐️ 5 (110)
TEXAS Living BNB \| 10mins to downtown & airport	$61,496	$199	77%	3	3	1	$190	❌	❌	✅	Y / Y	⭐️ 4.9 (95)
New Fully Remodeled House -Pet Friendly!	$32,575	$160	54%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (62)
Modern 3-BR Comfort: 7m Airport & COTA; 10m DT	$24,012	$100	54%	3	3	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (352)
Casita Bonita - East Austin Oasis	$24,496	$164	34%	3	1	1	$139	❌	❌	✅	Y / Y	⭐️ 4.8 (60)
Hip 3BR w/ Pool Near Downtown, SoCo + Washer/Dryer	$42,017	$177	62%	3	3	2	$170	✅	❌	❌	Y / Y	⭐️ 5 (31)
The Eclectic Escape, mins to DT!	$17,768	$73	58%	3	1	2	$70	❌	❌	✅	N / Y	⭐️ 4.8 (55)
South Austin, 3 Bedrooms, Luxury Kitchen	$46,557	$188	59%	3	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
Amazing spacious home in the middle of everything!	$69,230	$294	63%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (31)
EastSide Downtown Super Cool Escape Arcade SXSW	$30,816	$315	26%	3	3	1	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (176)
Austin Music Living	$28,495	$152	47%	3	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (61)
Sol House . Curated for Groups . 3 min to Airport	$22,403	$147	36%	3	3	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (67)
La Casa Brisa	$18,434	$220	22%	3	1	1	$60	❌	❌	❌	N / Y	⭐️ 4.7 (25)
Relaxing 3 bdr near DT Austin	$33,955	$157	57%	3	1	2	$100	❌	❌	✅	N / Y	⭐️ 4.8 (93)
Melody by AvantStay \| Peloton included, sleek home	$58,190	$198	76%	3	3	1	$285	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Wow! 5-Star Luxury ~ Safe & 3M to DT ~	$53,243	$236	57%	3	3	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (114)
Minutes from Downtown! Great Remote Workspace!	$66,418	$245	73%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (65)
Texas Time Warp off Congress - Cowboy Pool!	$65,541	$183	94%	3	1	2	$80	✅	❌	✅	Y / Y	⭐️ 5 (130)
Lonestar Alleghany - 4/2.5 Lux Home mins from DT	$37,071	$273	35%	3	3	3	$169	❌	❌	✅	Y / Y	⭐️ 5 (13)
Entire Home in Southeast Austin close to Downtown	$32,038	$127	68%	3	1	3	$65	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Outdoor Retreat-Huge Deck+Yard. Near SOCO, DT, AUS	$20,917	$137	38%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Modern New Oasis w/ Private Pool & fenced yard	$105,058	$603	47%	3	3	2	$249	✅	❌	✅	Y / Y	⭐️ 5 (18)
Stylish house with pet friendly yard	$59,859	$212	72%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (40)
Luxury Condo with Yard + Deck	$41,063	$198	54%	3	3	2	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Luxury Condo: Yard, Patio + pet friendly	$36,430	$218	44%	3	3	3	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Empire Beats	$34,026	$205	44%	3	3	3	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (16)
Quintessential Austin Home	$25,486	$142	46%	3	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.9 (256)
Discover Austin!	$80,030	$265	80%	3	3	1	$119	✅	❌	✅	Y / Y	⭐️ 5 (68)
Serenity Home Near Downtown & Airport	$64,344	$248	67%	3	2	3	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (107)
Cheerful Home w/ Nursery and Cozy Fireplace	$29,221	$65	95%	3	2	1	$159	❌	❌	✅	Y / Y	⭐️ 4.8 (232)
Cozy & Central Home with Backyard - 7 Min Downtown	$42,069	$191	54%	3	3	1	$180	❌	❌	✅	Y / Y	⭐️ 4.9 (19)
Modern 3 bedroom home minutes from Downtown!	$114,543	$326	96%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Bali Inspired \| Ping-Pong \| Yoga \| Massage \| Bocce	$83,127	$240	93%	3	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (46)
Boho Gem AUS-SOCO \| COTA \| ACL \| McKinney Falls	$40,172	$191	52%	3	2	2	$199	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
Modern Home with pool downtown (30 day plus)	$41,417	$138	82%	3	3	30	$250	✅	❌	❌	Y / Y	⭐️ 5 (4)
Great location! Lots of amenities for families!	$42,367	$197	54%	3	2	1	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (18)
Beautiful, Centrally Located 3/2 Home	$33,622	$210	43%	3	2	2	$75	✅	❌	✅	Y / Y	⭐️ 5 (45)
Cozy modern house - Near SXSW and other events	$35,852	$306	31%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (26)

Return Metrics

23.63% 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)	$2,032	$4,065	$6,097	$8,130	$10,163	$20,326	$60,979
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	$2,032	$4,065	$6,097	$8,130	$10,163	$20,326	$60,979

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

23.63%

Payback Period Days

1545

Return on Investment

23.63%

78741 1301 crossing place Austin, Texas, 78741

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,174

Zestimate

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$46,116

Annual Revenue

BNBCalc predicts this property will get $214 per night with 59% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 44% 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.

$48,652

Avg annual revenue

59%

Avg occupancy rate

$214

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

$50k

$80k

$115k

$2,033

Profit

Revenue

$46,116

Operating Expenses

$17,995

Operating Income

$28,121

Net Effective Rent

$26,088

Profit (Cash Flow)

$2,033

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

23.63%

Payback Period Days

1545