BNBCalc Short Term Rental Rental Arbitrage Analysis 12221 Fairway Cv

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$73,754

Profit (Cash Flow)

$17,366

Cash on Cash Return

201.9%

Annual Revenue

$73,754

AirDNA projects $381/night at 53% occupancy ($73,753). Airbtics projects $345/night at 55% occupancy ($69,305). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 53% occupancy rate, $381 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,474	$55,807	$104,239	$213,393
Occupancy	39%	53%	66%	84%
Nightly Rate	$204	$277	$418	$681

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stunning Home on Cliff with Views: 5 min to Lakes	$38,413	$185	53%	3	3	2	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (55)
New Lake Travis Retreat Home \| Mt View \| 3 bd 3 ba	$37,039	$130	75%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (74)
Panoramic views of Lake Austin high in the hills.	$83,453	$251	87%	3	3	2	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (332)
Lake Austin Adventure - Modern House	$60,405	$303	53%	3	3	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (194)
Barton by AvantStay \| Lake Views w/ Hot Tub	$82,118	$247	80%	3	3	1	$347	✅	✅	❌	Y / Y	⭐️ 4.8 (69)
Blue moon 3.5 bedroom front - back patio near lake	$28,143	$149	48%	3	3	2	$130	❌	✅	✅	Y / Y	⭐️ 4.8 (38)
Guest house with Incredible views	$53,855	$161	89%	3	3	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (21)
Spacious Clean Fun House Near ATX Everything	$65,164	$263	65%	3	3	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (34)
Lake Austin Waterfront with Volleyball and Kayaks	$69,711	$363	52%	3	1	2	$125	❌	✅	✅	Y / Y	⭐️ 4.9 (139)
Beautiful view of Lake Travis	$95,658	$726	36%	3	4	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (56)
Beautiful Gated Home with Pool!	$76,034	$633	31%	3	3	2	$350	✅	❌	❌	Y / Y	⭐️ 5 (5)
Beautiful Gated Home with Pool!	$87,598	$731	31%	3	3	2	$350	✅	❌	❌	Y / Y	⭐️ 5 (2)
Modern home w/ pool and hot tub	$88,308	$464	52%	3	3	2	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (11)
High Quality Comfort w/ Lake Access Quiet Elegance	$29,942	$194	40%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (141)
Modern Lakefront Home with Stunning Views!	$77,684	$418	48%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (75)
Boat Dock \| Sleeps 8 - WalkerVR	$94,197	$368	65%	3	2	1	$350	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Austin Lake Hills Cozy Casita near Lake Austin	$36,617	$124	76%	3	2	1	$125	❌	✅	❌	Y / Y	⭐️ 5 (49)
Hill Country Oasis \| Backyard Games \| Lake Access	$47,119	$196	61%	3	2	1	$160	✅	❌	✅	Y / Y	⭐️ 4.9 (80)
Sleeps 8 \| Family/Pet Friendly \| no cleaning fee	$33,880	$167	51%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (62)
Sway in a Hammock at a House with Views of Lake Travis	$28,675	$208	35%	3	2	2	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (104)
Lake Life + Hill Country Views	$74,019	$316	64%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Austin Home w/ 2 Furnished Decks & Lake Views	$30,820	$181	43%	3	2	2	$129	❌	❌	✅	Y / Y	⭐️ 4.8 (89)
Private Hill Country Home and Pool, West Austin	$61,090	$290	56%	3	3	2	$179	✅	❌	✅	Y / Y	⭐️ 4.8 (9)
Modern Cabins near Lake Austin w/ Cowboy Pool!	$71,578	$300	63%	3	2	2	$275	✅	❌	✅	Y / Y	⭐️ 5 (137)
Lakeview Retreat: Terrace + BBQ	$91,190	$582	40%	3	3	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (23)
'Sterling Serenity' Pet Friendly! FirePit!	$52,257	$223	60%	3	2	2	$230	❌	❌	✅	Y / Y	⭐️ 5 (16)
Modern home, Beautiful Canyon Views	$76,111	$291	70%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (117)
The Retreat	$41,785	$255	44%	3	2	2	$100	❌	✅	✅	Y / Y	⭐️ 5 (135)
Resort-style home in Texas Hill Country	$99,059	$297	90%	3	3	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (23)
Relaxing Oasis - Walk to Lake Austin- Pet Friendly	$48,550	$201	62%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (80)
Lake Austin Escape!	$160,880	$542	80%	3	3	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (5)
"King Of The Hill"- sunset views on Lake Travis	$88,498	$676	35%	3	2	3	$265	✅	✅	✅	Y / Y	⭐️ 5 (83)
Luxe & Comfy Lake-View Gem ~ Steiner Ranch	$80,757	$225	97%	3	3	3	$150	❌	❌	✅	Y / Y	⭐️ 4.3 (7)
Bamboo Cottage & Casita	$47,199	$208	62%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4 (5)
Spacious Treehouse in Lake Austin's Apache Shores	$128,510	$418	84%	3	4	2	$0	❌	❌	✅	Y / N	⭐️ 0 (0)

Return Metrics

201.92% 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)	$17,365	$34,731	$52,097	$69,462	$86,828	$173,657	$520,972
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	$17,365	$34,731	$52,097	$69,462	$86,828	$173,657	$520,972

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

201.92%

Payback Period Days

180

Return on Investment

201.92%

12221 Fairway Cove Austin, Texas, 78732

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,529

Zestimate

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$73,754

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $381/night at 53% occupancy.Projected nightly rate is $345/night at 55% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$65,441

Avg annual revenue

55%

Avg occupancy rate

$345

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

$20k

$65k

$110k

$160k

$17,366

Profit

Revenue

$73,754

Operating Expenses

$21,588

Operating Income

$52,166

Net Effective Rent

$34,800

Profit (Cash Flow)

$17,366

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

201.92%

Payback Period Days

180