BNBCalc Short Term Rental Rental Arbitrage Analysis 1301 Crossing Place, Austin, TX

2 bed • 2 bath • 8 guests • $0

BNB

Calc

Report by:

Waseem Limbada

Senior Partner at STR Locator

waseem@strlocator.com

strlocator.com

Annual Revenue

$31,564

Profit (Cash Flow)

-$6,619

Cash on Cash Return

-100.3%

Annual Revenue

$31,564

AirDNA projects $168/night at 56% occupancy ($34,362). Airbtics projects $149/night at 58% occupancy ($31,564). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 58% occupancy rate, $149 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,297	$31,631	$44,438	$67,043
Occupancy	50%	59%	64%	75%
Nightly Rate	$94	$140	$182	$235

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
few min to DT~free parking ~Self check-in~pool	$25,758	$110	59%	2	2	1	$100	✅	❌	✅	Y / Y	⭐️ 5 (93)
Modern Retreat w/ Pool & Gym-Pet Friendly!	$41,515	$199	57%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (50)
Modern Getaway Sleeps 8 \|Pool & Gym \| Pet Friendly	$38,005	$236	44%	2	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (38)
comfy& stylish~2bed 2Bath~8 min to DT~ great pool	$20,872	$102	50%	2	2	2	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (18)
Spacious Central Location \| Sleeps 8 with Pool	$46,500	$231	55%	2	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (72)
Charming Home w/ Pool Sleeps 8 \| EV Charging	$33,936	$244	38%	2	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.9 (38)
Cozy Apt w/ Resort Style Pool & Gym Sleeps 8	$39,048	$227	47%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (36)
Family-friendly Home Sleeps 8\| Pool & Gym Access	$51,606	$235	60%	2	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (40)
Charming Little Getaway Sleeps 8 \| Near DT \| Pool	$42,273	$231	50%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (43)
Stylish Austin Home \| Fast Wi-Fi \| Pool, Sleeps 8	$25,073	$178	36%	2	2	2	$85	✅	✅	✅	Y / Y	⭐️ 4.5 (40)
2 Bed 2 Bath Boho Apt 8 mins from Downtown Austin!	$35,767	$142	63%	2	2	1	$120	✅	✅	✅	Y / Y	⭐️ 4.5 (41)
Upscale 2-BR King Apt \| Mins from Downtown Austin!	$21,600	$90	60%	2	2	1	$85	✅	✅	✅	Y / Y	⭐️ 4.7 (34)
Poolside 2BR 2BA Escape \| Pet-Friendly, Sleeps 8	$59,453	$262	62%	2	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (33)
Ideal 2BR King Suite w Gym&Pool close to Downtown	$58,248	$194	80%	2	2	1	$75	✅	❌	✅	N / Y	⭐️ 4.5 (14)
Classy 2-BR King-Suite \| 5 min from D-Town Austin	$22,662	$94	61%	2	2	1	$85	✅	✅	✅	Y / Y	⭐️ 4.6 (21)
Upscale 2B2B Austin Apt 8 minutes from Downtown!	$40,914	$150	69%	2	2	1	$120	✅	✅	✅	Y / Y	⭐️ 4.6 (32)
Cozy suite~8 min to DT~big pool~2bed 2bath	$24,850	$111	59%	2	2	1	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (12)
Cozy suit~7 mine to DT~2b-2b~pool	$18,386	$104	45%	2	2	2	$110	✅	❌	✅	Y / Y	⭐️ 4 (9)
Deluxe 2-BR King Apt-Suite \| Near Downtown-Austin	$23,261	$93	62%	2	2	1	$85	✅	✅	✅	Y / Y	⭐️ 4.6 (25)
Peaceful Getaway 2BR 2BA Sleeps 8 \| Pool, Gym	$30,356	$143	58%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (42)
6 min to DT~pool~free parking~2king bed & 2bath	$22,766	$128	44%	2	2	2	$100	✅	❌	✅	Y / Y	⭐️ 4 (12)
Comfy 2BR King Suite w Gym close to DT	$49,153	$170	79%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
Spacious 2BR King Suite w Gym close to DT	$41,168	$148	76%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Cozy Chic 2BR King Suite w Gym& close to DT	$43,284	$162	73%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Few min to DT~2bed 2Bath~five star location~pool	$12,121	$92	36%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (12)
Chic 2 Bed 2 Bath Apt 8 mins from Downtown Austin!	$34,895	$140	63%	2	2	1	$130	✅	✅	✅	Y / Y	⭐️ 4.9 (27)
Chinese Art Inspired 3 Beds-2 Full Baths Near DT	$52,629	$378	37%	2	2	1	$59	✅	❌	✅	Y / Y	⭐️ 4 (4)
Cute & stylish ~5min to Downtown	$17,374	$101	47%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (16)
Rustic 2BR/2BT King Suite\| 5 Min to D-Town Austin	$17,071	$88	53%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (14)
Golden 2BR/2BT King Suite\| 5 Min to D-Town Austin	$19,610	$94	57%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (16)
Chic 2 Bed 2 Bath Apt 8 mins from DT Austin!	$36,800	$128	75%	2	2	1	$130	✅	✅	✅	Y / Y	⭐️ 4.8 (11)
Modern 2 Bedroom Apt. in Austin	$15,810	$80	54%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (16)
Contemporary 2Bedroom, 2Bath near DT.	$15,592	$71	60%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 3.5 (8)
Golden 2BR/2BT King Suite\| 5 Min to D-Town Austin	$25,620	$140	50%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Contemporary 2-Bedroom 2 Bath in Austin	$31,814	$126	69%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Sleek 2BR/2BA Near Downtown	$14,184	$68	57%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 0 (1)
Chic 2Bed 2Bath Apt in Austin	$18,217	$79	63%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 0 (3)
Cozy 9-Person Apt w/ WiFi near Downtown Austin	$37,120	$147	69%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Central 9-Person Apt w/ WiFi, Near Downtown Austin	$44,440	$176	69%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Cozy Space Sleeps 8 \| Pool Access \| Fast Wi-Fi	$27,912	$93	82%	2	2	1	$0	✅	✅	❌	Y / N	⭐️ 0 (0)

Return Metrics

-100.28% 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)	-$6,618	-$13,237	-$19,856	-$26,475	-$33,094	-$66,189	-$198,569
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	-$6,618	-$13,237	-$19,856	-$26,475	-$33,094	-$66,189	-$198,569

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-100.28%

Payback Period Days

Return on Investment

-100.28%

1301 Crossing Pl Austin, Texas, 78741

2 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Waseem

Senior Partner at STR Locator

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$31,564

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $168/night at 56% occupancy.Projected nightly rate is $149/night at 58% occupancy.

Occupancy Rate

Top 53% 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.

$31,941

Avg annual revenue

58%

Avg occupancy rate

$149

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

$10k

$25k

$45k

$60k

-$6,619

Profit

Revenue

$31,564

Operating Expenses

$16,103

Operating Income

$15,461

Net Effective Rent

$22,080

Profit (Cash Flow)

-$6,619

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-100.28%

Payback Period Days