BNBCalc Short Term Rental Rental Arbitrage Analysis 13359 Pond Springs Rd 613, Austin, TX, 78729

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$23,514

Profit (Cash Flow)

-$2,222

Cash on Cash Return

-51.1%

Annual Revenue

$23,514

AirDNA projects $113/night at 66% occupancy ($27,239). Airbtics projects $111/night at 58% occupancy ($23,514). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 58% occupancy rate, $111 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,665	$21,707	$29,615	$51,417
Occupancy	45%	58%	70%	84%
Nightly Rate	$82	$100	$109	$159

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Austin Guest Flat - 1000sq ft Home Away From Home	$31,667	$103	84%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (334)
Stunning Private Room with Private Outdoor Entry	$22,021	$98	59%	1	1	2	$45	❌	❌	✅	N / Y	⭐️ 5 (90)
Beautiful 1br by the Domain	$29,188	$129	55%	1	1	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (81)
Modern Apartment near the Domain w/ King Bed	$18,711	$82	51%	1	1	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (67)
Charming Guest Suite in the Trees of NW Austin-May	$26,628	$82	88%	1	1	2	$15	❌	❌	❌	Y / Y	⭐️ 5 (253)
Near the Domain \| King Bed \| Private Balcony	$19,495	$62	76%	1	1	1	$85	✅	❌	❌	Y / Y	⭐️ 4.5 (71)
Near the Domain \| King Bed \| Workspace	$24,160	$67	89%	1	1	1	$85	✅	❌	❌	Y / Y	⭐️ 4.7 (66)
Apartment in Cedar Park/N Austin	$19,589	$108	48%	1	1	1	$20	✅	❌	❌	Y / Y	⭐️ 5 (29)
Peaceful Ultra Modern Convenience at CC's Crib	$27,179	$101	73%	1	1	2	$40	❌	❌	✅	N / Y	⭐️ 5 (114)
Little Oasis 1BR 1 BA Washer/Dryer Pet Stays Free	$24,595	$80	84%	1	1	30	$100	❌	❌	✅	Y / Y	⭐️ 5 (25)
Lake Creek Retreat	$19,706	$116	45%	1	1	2	$50	✅	❌	✅	Y / Y	⭐️ 4.5 (15)
Elegant Poolside Villa, 1B/1B	$32,208	$100	88%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (14)
Luxary Condo Atx !	$18,446	$90	56%	1	1	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (7)
Brand New Adorable Arboretum bungalow	$39,728	$154	69%	1	0	3	$80	❌	❌	✅	Y / Y	⭐️ 5 (67)
Cozy 1Bed Villa W/ Pool	$22,683	$118	50%	1	1	1	$125	✅	✅	❌	Y / Y	⭐️ 5 (15)
ATX Forest Camper3BR,1BA w/Pool	$9,522	$80	32%	1	1	2	$50	✅	✅	❌	N / N	⭐️ 5 (2)
Longhorn Texas Suite	$26,300	$104	68%	1	1	2	$35	✅	❌	✅	Y / Y	⭐️ 4.5 (6)
Greenbelt Getaway	$31,687	$121	71%	1	1	3	$30	❌	❌	✅	N / N	⭐️ 5 (6)
Large 2Bd Apt near Cedar Park + Domain	$45,348	$295	42%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Large 2Bd Apt near Cedar Park + Domain	$41,679	$292	39%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (12)
Peaceful place	$17,608	$70	68%	1	1	5	$47	❌	❌	❌	Y / N	⭐️ 1 (1)
Suit House LakeLine shopcenter,	$18,577	$94	54%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (3)
70) New Condo downtown!	$17,460	$106	45%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
66) Entire Condo close to Downtown!	$24,444	$106	63%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
66) Entire condo close to Sixth Street!	$42,504	$237	49%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Modern Apartment in Prime Location (ID3716X10)	$13,224	$86	42%	1	1	30	$0	❌	❌	✅	N / Y	⭐️ 3 (1)
Lovely one bedroom apartment with private parking	$19,944	$109	50%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (9)
Honey’s Glamper	$17,395	$72	66%	1	1	25	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
The Hideaway Casita	$21,960	$60	100%	1	1	30	$150	✅	✅	❌	N / Y	⭐️ 5 (3)
Modern 1 br retreat minutes to Round Rock	$23,400	$94	68%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (3)
Welcome to Turner Home Suites at Melrose Trail Apa	$19,221	$75	70%	1	1	1	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Welcome to Turner Home Suites at Melrose Trail Apa	$15,915	$75	58%	1	1	1	$0	✅	✅	✅	Y / N	⭐️ 0 (0)
Ta Maison	$28,858	$95	83%	1	1	7	$0	✅	❌	❌	Y / N	⭐️ 5 (1)
Landing \| Spectacular 1BD, Yoga Studio, Courtyard	$23,790	$100	65%	1	1	30	$150	❌	❌	✅	Y / Y	⭐️ 0 (0)
1BR + Office Oasis with Greens	$22,770	$102	61%	1	2	1	$0	❌	❌	❌	Y / N	⭐️ 5 (1)

Return Metrics

-51.09% 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)	-$2,222	-$4,444	-$6,667	-$8,889	-$11,112	-$22,224	-$66,673
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	-$2,222	-$4,444	-$6,667	-$8,889	-$11,112	-$22,224	-$66,673

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-51.09%

Payback Period Days

Return on Investment

-51.09%

13359 Pond Springs Rd Austin, Texas, 78729

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$23,514

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $113/night at 66% occupancy.Projected nightly rate is $111/night at 58% occupancy.

Occupancy Rate

Top 51% 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.

$22,756

Avg annual revenue

58%

Avg occupancy rate

$111

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

$5k

$20k

$35k

$45k

-$2,222

Profit

Revenue

$23,514

Operating Expenses

$15,057

Operating Income

$8,458

Net Effective Rent

$10,680

Profit (Cash Flow)

-$2,222

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-51.09%

Payback Period Days