BNBCalc Short Term Rental Rental Arbitrage Analysis 1211 W 8th St, Austin, TX, 78703

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$41,663

Profit (Cash Flow)

$10,147

Cash on Cash Return

233.3%

Annual Revenue

$41,663

AirDNA projects $257/night at 51% occupancy ($47,872). Airbtics projects $187/night at 61% occupancy ($41,663). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 61% occupancy rate, $187 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,722	$37,863	$55,456	$71,172
Occupancy	50%	64%	77%	81%
Nightly Rate	$124	$155	$189	$231

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
FENCED BACKYARD! DOWNTOWN AUSTIN-2 BLOCKS TO 6thST	$29,320	$138	53%	1	1	1	$159	❌	❌	✅	Y / Y	⭐️ 4.5 (327)
Boho Bliss (ACL, 6th street, downtown)	$30,097	$203	37%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (37)
Just Mins from Downtown Close to ACL & F1	$36,748	$152	60%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (92)
Recently Renovated Clarksville Apt for 4 + Parking	$72,989	$222	87%	1	1	1	$62	❌	❌	✅	Y / Y	⭐️ 5 (329)
Cozy Studio steps away from Downtown + Shops	$20,219	$106	47%	1	1	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (34)
Prime Location w King Accommodations Near Downtown	$36,038	$114	82%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 4.5 (119)
★Central Urban Retreat★Patio★Walk nightlife/SXSW!	$32,628	$113	77%	1	1	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (407)
1 BR condo in prime location	$29,960	$102	73%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (33)
Great Clarksville Condo Near W 6th + Free Parking	$51,850	$165	81%	1	1	1	$77	❌	❌	❌	Y / Y	⭐️ 5 (198)
LOCATION & LUXURY - walk to downtown & Whole Foods	$46,262	$136	91%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (521)
Marfa Inspired Downtown Austin Condo	$44,675	$147	79%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (62)
Clarksville Loft	$39,821	$126	82%	1	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (101)
Cozy 1 BD Apt – Walk to DT, SXSW, ACL, near F1	$40,319	$162	66%	1	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (32)
Walkable Downtown Hideout w Workspace	$39,252	$158	66%	1	1	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (552)
Tiny Tasteful 3	$29,029	$120	64%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (456)
Clarksville Loft: Ultra Modern 3 min to Downtown	$39,388	$126	81%	1	1	2	$95	❌	❌	❌	Y / N	⭐️ 5 (51)
Convenient And Central Modern Haven	$49,246	$207	65%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Austin Gem: Modern Retreat Near Austin's Hotspots	$46,485	$181	67%	1	1	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (43)
Quiet neighborhood steps away from Downtown stores	$29,177	$147	51%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (30)
Instagrammable Condo Walkable to All in Austin!	$37,644	$175	57%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (117)
ACL Austin Sanctuary	$22,250	$167	36%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (295)
Modern Designer Condo Close to Downtown Austin!	$39,657	$140	75%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (184)
Clarksville Casita: Walkable, Renovated, Parking!	$24,878	$113	53%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (30)
Chill out in Clarksville	$33,482	$109	80%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (31)
NEAR 6th St DOWNTOWN AUSTIN-Sleeps 4-ACL, ZILKER	$21,516	$119	46%	1	1	1	$169	❌	❌	✅	Y / Y	⭐️ 4.5 (51)
Wyndham Austin Resort\|1BR/1BA King Bed w/ Gym&Pool	$124,908	$632	54%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Stylish Studio \| Downtown \| Evonify 1878	$15,018	$70	50%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (86)
Wyndham Austin Resort\|1BR/1BA King Bed w/ Gym&Pool	$94,779	$498	52%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Walk Downtown, Free Parking	$37,201	$154	66%	1	1	1	$0	✅	❌	✅	N / Y	⭐️ 5 (149)
1 bedroom in central Austin, Clarksville.	$21,838	$220	23%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Eat, Shop, and Admire Art from a Modern Apartment	$70,537	$240	80%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (107)
Centrally located Cozy tiny Loft	$16,345	$115	34%	1	1	1	$189	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Modern 1bd Apt, Sleeps 4	$61,567	$230	71%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
ACL Austin Treehouse	$41,689	$222	50%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (90)
Steps away from Downtown Restaurants/Bars	$51,996	$180	78%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (16)
Clarksville Apartment for 4 Guests Close to W 6th	$46,872	$185	67%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (42)
Cozy And Close To Downtown	$25,283	$157	44%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Modern Luxury Retreat: King Bed Near UT & Downtown	$21,375	$146	40%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Downtown Haven: Cozy Retreat	$30,985	$166	51%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (12)
Wyndham Austin Resort\|1BR/1BA King Bed w/ Gym&Pool	$110,265	$641	47%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

233.26% 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)	$10,147	$20,294	$30,441	$40,588	$50,735	$101,471	$304,414
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	$10,147	$20,294	$30,441	$40,588	$50,735	$101,471	$304,414

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

233.26%

Payback Period Days

156

Return on Investment

233.26%

1211 W 8th St Austin, Texas, 78703

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$41,663

Annual Revenue

BNBCalc predicts this property will get $187 per night with 61% occupancy, putting it in the top 52% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$42,339

Avg annual revenue

61%

Avg occupancy rate

$187

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

$85k

$125k

$10,147

Profit

Revenue

$41,663

Operating Expenses

$17,416

Operating Income

$24,247

Net Effective Rent

$14,100

Profit (Cash Flow)

$10,147

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

233.26%

Payback Period Days

156