BNBCalc Short Term Rental Rental Arbitrage Analysis 1300 Crossing Pl, Austin, TX, 78741

3 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$52,164

Profit (Cash Flow)

$11,783

Cash on Cash Return

133.1%

Annual Revenue

$52,164

AirDNA projects $259/night at 63% occupancy ($59,596). Airbtics projects $225/night at 64% occupancy ($52,595). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 74% occupancy rate, $193 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,630	$50,276	$74,829	$119,160
Occupancy	54%	62%	74%	89%
Nightly Rate	$148	$209	$261	$352

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sunny 3BR 3BA Home Sleeps 12 w/Pool, GYM	$64,738	$264	67%	3	3	2	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (42)
Peaceful Group Retreat \| Pet-friendly \| Sleeps 12	$53,545	$209	70%	3	3	2	$0	✅	✅	✅	Y / Y	⭐️ 4.9 (33)
Lovely Home Sleeps 12, Pool, Parking, GYM	$56,108	$219	70%	3	3	2	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (45)
Peaceful Poolside Retreat w/ Parking Sleeps 12	$74,116	$270	75%	3	3	1	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (50)
Sleeps 12 3BR 3BA Home: Pool, Wi-Fi, GYM	$67,124	$262	70%	3	3	2	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (48)
Cozy & Central Home with Backyard - 7 Min Downtown	$40,228	$170	58%	3	2.5	1	$180	❌	❌	✅	Y / Y	⭐️ 5 (25)
You Had Me @ Hello \| Stylish Charming Bungalow	$27,527	$71	90%	3	2	1	$115	❌	❌	❌	Y / Y	⭐️ 5 (158)
FARMHOUSE, 5 MIN DOWNTOWN, HOT TUB!	$60,723	$255	63%	3	2	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (40)
Minutes from downtown	$25,497	$187	36%	3	1	1	$95	❌	❌	❌	N / Y	⭐️ 5 (183)
East Austin Getaway	$24,515	$86	62%	3	1	1	$100	❌	❌	✅	N / Y	⭐️ 5 (319)
! Hip East Austin Bungalow Haven with Backyard !	$31,273	$95	77%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (111)
Roomy Downtown Home \| Prime Location \| Turf Yard	$36,884	$172	53%	3	2.5	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (94)
Casita Bonita - East Austin Oasis	$27,887	$162	40%	3	1	1	$139	❌	❌	✅	Y / Y	⭐️ 5 (64)
Modern DT Retreat w/ Hot Tub King Bed Fast Wi-Fi	$53,280	$176	77%	3	2.5	2	$184	❌	✅	❌	Y / Y	⭐️ 5 (132)
Stylish Retreat + Outdoor Oasis in Heart of Austin	$45,050	$119	89%	3	2.5	1	$190	❌	❌	❌	Y / Y	⭐️ 5 (72)
Downtown Gateway: 5 Minutes to Austin Airport	$26,617	$145	39%	3	2	1	$185	❌	❌	✅	Y / Y	⭐️ 5 (32)
Modern 3-BR Comfort: 7m Airport & COTA; 10m DT	$25,152	$111	51%	3	2.5	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (360)
Modern East Side Getaway- Walkable	$55,244	$228	65%	3	2.5	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (65)
East Side Oasis: Steps to coffee, tacos & trails	$54,777	$233	60%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (187)
Chic 3 Bed/2 Bath - 1 Story in Holly Neighborhood	$72,473	$301	63%	3	2	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (18)
The ultimate East Side sanctuary	$69,989	$313	59%	3	2.5	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (90)
The Gonzales . Sweet Outdoors . Walk to Eateries .	$60,515	$218	72%	3	2	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (565)
Work. Play. Austin's hidden gem getaway.	$40,542	$209	53%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (34)
Modern Home Blocks from Rainey -- Fantastic Value!	$31,377	$131	62%	3	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (529)
Sol House . Curated for Groups . 3 min to Airport	$24,508	$149	39%	3	2.5	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (81)
Open and Spacious Bungalow w/ Kings in East DT	$58,216	$261	60%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (682)
Bask in a Private Pool of a Downtown House	$127,115	$681	51%	3	3	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (257)
Stay In Style \| Renovated & Walkable Bungalow	$63,026	$173	93%	3	2	1	$115	✅	❌	❌	Y / Y	⭐️ 5 (280)
Best Location Close Downtown~ 2 GB Wifi~ Free Park	$34,359	$153	59%	3	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (413)
Casa Villita - Authentic Austin Stay w Cold Plunge	$29,392	$125	58%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (41)
Rooftop Jungle with Skyline Views	$59,868	$401	40%	3	2	3	$144	❌	❌	❌	Y / Y	⭐️ 5 (80)
Urban Oasis: Chic Boho Getaway	$175,220	$531	89%	3	2	2	$160	✅	❌	❌	Y / Y	⭐️ 5 (35)
Modern 3 bedroom home minutes from Downtown!	$118,111	$347	93%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Charming East Austin Home	$45,789	$216	57%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (63)
East Austin \| King Beds \| Walkable \| 1mi Conv Ctr	$53,248	$193	74%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (64)
Soak up the Rustic Texan Aesthetic at Lady Bird House ATX	$37,872	$135	74%	3	2	3	$115	❌	❌	✅	Y / Y	⭐️ 5 (272)
3 Bedroom Home in East Austin - A	$74,466	$246	81%	3	2	3	$160	❌	❌	✅	Y / Y	⭐️ 5 (171)
Apartment 3 mi from Downtown.	$68,255	$237	75%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4.6 (20)
Gertis Bungalow	$22,457	$120	47%	3	1	2	$119	❌	❌	✅	Y / Y	⭐️ 5 (101)
EastSide Cottage	$92,196	$458	55%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (24)

Return Metrics

133.13% 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)	$11,782	$23,565	$35,348	$47,131	$58,914	$117,828	$353,484
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	$11,782	$23,565	$35,348	$47,131	$58,914	$117,828	$353,484

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

133.13%

Payback Period Days

274

Return on Investment

133.13%

1300 Crossing Pl Austin, Texas, 78741

3 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$52,164

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $259/night at 63% occupancy ($59,596.86). Airbtics projects $225/night at 64% occupancy ($52,595).

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

$55,231

Avg annual revenue

64%

Avg occupancy rate

$225

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

$70k

$120k

$175k

$11,783

Profit

Revenue

$52,164

Operating Expenses

$18,781

Operating Income

$33,383

Net Effective Rent

$21,600

Profit (Cash Flow)

$11,783

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

133.13%

Payback Period Days

274