BNBCalc Short Term Rental Rental Arbitrage Analysis 11913 Metric Blvd, Austin, TX, 78758

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$41,357

Profit (Cash Flow)

-$7,820

Cash on Cash Return

-118.5%

Annual Revenue

$41,357

AirDNA projects $169/night at 67% occupancy ($41,356). Airbtics projects $154/night at 64% occupancy ($35,998). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, $169 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,055	$36,626	$49,672	$64,020
Occupancy	57%	66%	74%	84%
Nightly Rate	$116	$145	$174	$199

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fast Wi-Fi + Close to the Domain & Q2 Stadium	$44,057	$174	68%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (22)
Funky Austin Getaway minutes to Q2, Domain, & more	$29,762	$130	58%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (24)
2Bed 1Bath Urban Escape: 8mins From The Domain	$31,290	$118	65%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (83)
Comfy + Quiet + Pet Friendly + Convenient	$35,896	$144	62%	2	1	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (94)
Fully Stocked Austin Home Mins to Q2 & Dining	$26,490	$110	63%	2	1	1	$104	❌	❌	✅	Y / Y	⭐️ 5 (30)
2Bed 1Bath Urban Haven: 8mins From The Domain	$17,796	$127	34%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (45)
Luxury Austin Bungalow \| Domain \| Turfed Yard	$47,997	$181	68%	2	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Luxury Townhome Near the Domain	$55,721	$194	75%	2	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (65)
NEW Unique/Chill 2BR/1BA 1M to Domain/Q2. 15min DT	$34,057	$92	94%	2	1	3	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
Corporate Housing\|Mins to Hospitals & Companies	$30,019	$120	63%	2	1	1	$219	❌	❌	✅	Y / Y	⭐️ 5 (14)
Designer Home Office in 1 Acre Land 5min→Domain	$20,055	$110	44%	2	1	1	$219	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Cozy 2 bdrm vacation home 15 mins from the airport	$35,831	$198	48%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Alderbrok Place 2 BR 1BA FencedYard Pet Stays Free	$26,383	$113	63%	2	1	30	$110	❌	❌	✅	Y / Y	⭐️ 4.1 (25)
Domain Hidden Gem 2BR,2BA W/Fireplace Suite B	$58,319	$253	60%	2	2	1	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
The Domain Corporate Stay 2 Bed/ 2 Bath	$29,428	$137	55%	2	2	1	$50	✅	❌	❌	N / N	⭐️ 4.6 (179)
Beautiful 2/2 Domain	$47,678	$170	72%	2	2	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (44)
Beautiful/Private 2/2 DOMAIN	$48,502	$169	74%	2	2	1	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (154)
2bdrm @The Domain. Self check-in	$37,329	$148	64%	2	2	1	$125	✅	❌	✅	Y / Y	⭐️ 4.6 (41)
Perfect getaway	$36,622	$148	66%	2	2	3	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (59)
Modern Apartment-Domain Austin	$53,176	$179	79%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (64)
Lamplight Village Inn	$30,470	$89	84%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (108)
Lamplight Village Modern 2bd/2br	$28,896	$88	81%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (88)
Walnut Creek Park by the Domain	$18,719	$84	59%	2	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (6)
Modern + Quiet + Comfy Beds + 2 Bed / 2 Bath	$40,817	$157	67%	2	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (74)
Pet Friendly! Fast Wi-Fi, Near Domain	$30,506	$84	95%	2	1	30	$325	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
Domain ATX Hidden Gem 2BR,2BA, W/Fireplace	$25,720	$117	53%	2	2	1	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (80)
Bright, welcoming home minutes from Domain + Q2	$29,613	$173	46%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (37)
2bdr Modern @Domain Central Park	$47,641	$176	72%	2	2	1	$85	✅	❌	✅	Y / Y	⭐️ 4.7 (12)
The Mission House \| BBQ \| Domain \| Pool \| Q2 \|	$116,087	$452	68%	2	3	4	$160	✅	❌	❌	Y / Y	⭐️ 5 (6)
Lamplight Village 2 BR 1 BA Parking Pet Stays Free	$36,008	$132	74%	2	1	30	$110	❌	❌	✅	Y / Y	⭐️ 4.7 (83)
Tam’s Airbnb property	$27,370	$140	51%	2	1	2	$40	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
2bdr Modern @Domain Central Park	$49,613	$176	75%	2	2	1	$85	✅	❌	✅	Y / Y	⭐️ 5 (19)
Diamond at Kenzie - Modern 2-Bedroom, North Austin	$45,093	$169	70%	2	2	20	$215	✅	❌	✅	Y / Y	⭐️ 5 (6)
2/1, yard, 5 min to Domain, 15 to DT ATX, Dogs OK	$34,257	$104	90%	2	1	30	$175	❌	❌	✅	Y / Y	⭐️ 5 (10)
Modern single family home near the Domain, Austin	$34,467	$104	86%	2	2	7	$230	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
Modern Condo Near the Domain	$39,968	$140	78%	2	2	30	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (29)
2bdr Modern @Domain & Q2 Stadium	$48,075	$173	73%	2	2	1	$85	✅	❌	✅	Y / Y	⭐️ 4.5 (14)
Home in Austin (Close to the Domain)	$31,962	$213	41%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (13)

Return Metrics

-118.48% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,819	-$15,639	-$23,459	-$31,279	-$39,098	-$78,197	-$234,593
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	-$7,819	-$15,639	-$23,459	-$31,279	-$39,098	-$78,197	-$234,593

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-118.48%

Payback Period Days

Return on Investment

-118.48%

11913 Metric Blvd Austin, Texas, 78758

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$41,357

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $169/night at 67% occupancy.Projected nightly rate is $154/night at 64% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$37,595

Avg annual revenue

64%

Avg occupancy rate

$154

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

-$7,820

Profit

Revenue

$41,357

Operating Expenses

$17,376

Operating Income

$23,980

Net Effective Rent

$31,800

Profit (Cash Flow)

-$7,820

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-118.48%

Payback Period Days