BNBCalc Short Term Rental Rental Arbitrage Analysis 1211 West 8th Street, Austin, TX

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$56,489

Profit (Cash Flow)

$23,045

Cash on Cash Return

529.8%

Annual Revenue

$56,489

AirDNA projects $257/night at 51% occupancy ($47,872). Airbtics projects $194/night at 60% occupancy ($42,514). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 74% occupancy rate, $209 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,881	$38,517	$58,892	$80,416
Occupancy	46%	64%	74%	82%
Nightly Rate	$118	$158	$209	$259

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	$27,225	$134	50%	1	1	1	$159	❌	❌	✅	Y / Y	⭐️ 4.5 (327)
Boho Bliss (ACL, 6th street, downtown)	$30,903	$209	37%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (37)
Quiet neighborhood steps away from Downtown stores	$26,887	$141	49%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (30)
Just Mins from Downtown Close to ACL & F1	$39,084	$152	64%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (92)
LOCATION & LUXURY - walk to downtown & Whole Foods	$42,988	$126	91%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (521)
Marfa Inspired Downtown Austin Condo	$45,298	$147	80%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (62)
Recently Renovated Clarksville Apt for 4 + Parking	$77,141	$232	88%	1	1	1	$62	❌	❌	✅	Y / Y	⭐️ 5 (329)
Clarksville Loft	$40,643	$126	84%	1	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (101)
★Central Urban Retreat★Patio★Walk nightlife/SXSW!	$32,694	$112	78%	1	1	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (407)
Great Clarksville Condo Near W 6th + Free Parking	$50,425	$161	81%	1	1	1	$77	❌	❌	❌	Y / Y	⭐️ 5 (198)
Walkable Downtown Hideout w Workspace	$36,412	$148	65%	1	1	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (552)
Tiny Tasteful 3	$28,792	$119	64%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (456)
Clarksville Loft: Ultra Modern 3 min to Downtown	$36,418	$116	81%	1	1	2	$95	❌	❌	❌	Y / N	⭐️ 5 (51)
Prime Location w King Accommodations Near Downtown	$35,812	$117	80%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 4.5 (119)
Modern Designer Condo Close to Downtown Austin!	$37,827	$137	73%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (184)
Clarksville Casita: Walkable, Renovated, Parking!	$25,086	$112	54%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (30)
Instagrammable Condo Walkable to All in Austin!	$35,523	$174	54%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (117)
Cozy Studio steps away from Downtown + Shops	$19,501	$102	47%	1	1	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (34)
NEAR 6th St DOWNTOWN AUSTIN-Sleeps 4-ACL, ZILKER	$21,097	$118	45%	1	1	1	$169	❌	❌	✅	Y / Y	⭐️ 4.5 (51)
ACL Austin Sanctuary	$22,117	$166	36%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (295)
1 BR condo in prime location	$28,649	$98	72%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (33)
Chill out in Clarksville	$33,974	$108	82%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (31)
Cozy 1 BD Apt – Walk to DT, SXSW, ACL, near F1	$38,717	$159	65%	1	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (32)
Convenient And Central Modern Haven	$43,342	$191	62%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Austin Gem: Modern Retreat Near Austin's Hotspots	$41,769	$169	64%	1	1	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (43)
Wyndham Austin Resort\|1BR/1BA King Bed w/ Gym&Pool	$119,286	$679	48%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Eat, Shop, and Admire Art from a Modern Apartment	$73,169	$243	82%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (107)
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	$92,759	$528	48%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Walk Downtown, Free Parking	$38,064	$160	65%	1	1	1	$0	✅	❌	✅	N / Y	⭐️ 5 (149)
1 bedroom in central Austin, Clarksville.	$20,799	$209	23%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Steps away from Downtown Restaurants/Bars	$43,789	$166	71%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (16)
Wyndham Austin Resort\|1BR/1BA King Bed w/ Gym&Pool	$92,364	$701	36%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Modern 1bd Apt, Sleeps 4	$61,567	$230	71%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Centrally located Cozy tiny Loft	$15,804	$118	32%	1	1	1	$189	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Clarksville Apartment for 4 Guests Close to W 6th	$46,872	$185	67%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (42)
Wyndham Austin Resort\|1BR/1BA King Bed w/ Gym&Pool	$43,437	$258	46%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Wyndham Austin Resort\|1BR/1BA King Bed w/ Gym&Pool	$46,131	$274	46%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
ACL Austin Treehouse	$35,811	$221	43%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (90)
Cozy And Close To Downtown	$23,132	$158	40%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)

Return Metrics

529.77% 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)	$23,045	$46,090	$69,135	$92,180	$115,225	$230,451	$691,353
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	$23,045	$46,090	$69,135	$92,180	$115,225	$230,451	$691,353

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

529.77%

Payback Period Days

Return on Investment

529.77%

1211 W 8th St Austin, Texas, 78703

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$56,489

Annual Revenue

BNBCalc predicts this property will get $194 per night with 60% occupancy, putting it in the top 52% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% 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.

$41,658

Avg annual revenue

60%

Avg occupancy rate

$194

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

$120k

$23,045

Profit

Revenue

$56,489

Operating Expenses

$19,344

Operating Income

$37,145

Net Effective Rent

$14,100

Profit (Cash Flow)

$23,045

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

529.77%

Payback Period Days