BNBCalc Short Term Rental Rental Arbitrage Analysis 146 Comfort Maple Ln, Dripping Springs, TX, 78620

4 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$92,878

Profit (Cash Flow)

$38,840

Cash on Cash Return

358.0%

Annual Revenue

$92,878

AirDNA projects $349/night at 53% occupancy ($67,559). Airbtics projects $389/night at 52% occupancy ($73,881). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 59% occupancy rate, $431 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,137	$72,746	$96,240	$130,368
Occupancy	43%	53%	59%	68%
Nightly Rate	$281	$366	$431	$498

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Texas Farm Home	$98,216	$424	63%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (87)
Secluded retreat in the ❤️ of DT Dripping Springs.	$44,172	$234	50%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (95)
Peaceful 4-Br Home Family Friendly, Outdoor Living	$44,785	$208	55%	4	2	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (111)
Beautiful retreat in the heart of Dripping Springs	$135,287	$487	75%	4	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (76)
The Goodnight House	$128,489	$398	88%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (15)
Dripping Springs Shadywood Shangri-La	$47,598	$413	29%	4	3	1	$315	✅	❌	❌	Y / Y	⭐️ 5 (12)
Dripping in Tranquility, Prime Spot, Heated Pool	$53,579	$390	37%	4	2	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (104)
Check In @ 12! Checkout @ 3! Farmhouse in Drip!	$95,921	$416	63%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (99)
Hill Country, Acreage, Pool, Hot Tub, Full Bar	$51,366	$228	57%	4	4	1	$420	✅	✅	❌	Y / Y	⭐️ 5 (44)
Rural Texas Vacation Rental w/ Fireplace	$122,970	$775	43%	4	2	2	$207	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Dripping Springs Poolside Escape	$93,010	$555	45%	4	2	2	$190	✅	❌	❌	Y / Y	⭐️ 5 (20)
Centrally located in Dripping Springs with pool	$69,317	$402	47%	4	3	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (124)
Deer Oh Deer	$61,720	$279	60%	4	3.5	2	$225	❌	✅	✅	Y / Y	⭐️ 5 (63)
Nyumba House - Asante Lodging	$191,459	$1,257	39%	4	4	2	$353	✅	✅	❌	N / Y	⭐️ 5 (5)
La Hacienda Retreat- Brewery- Pool- Playground	$53,844	$277	52%	4	2	2	$125	✅	✅	✅	Y / Y	⭐️ 5 (271)
The Homestead! Hot tub, BBQ, Trampoline, Karaoke!	$43,067	$167	63%	4	2	1	$190	❌	✅	✅	Y / Y	⭐️ 5 (51)
Getaway w/ Fire Pit ~ 5 Mi to Pedernales River!	$74,001	$343	50%	4	2	2	$351	❌	❌	✅	Y / Y	⭐️ 0 (2)
NEW Chic, Luxury Home with Pool - Howard Ranch!	$77,591	$385	54%	4	4.5	2	$375	✅	❌	❌	Y / Y	⭐️ 5 (46)
Stonehaus Lodge at Onion Creek	$88,780	$481	50%	4	3.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (47)
Cute, Rustic Barndo Bunkhouse w/ Dog (or Kid) Run!	$37,564	$181	54%	4	2	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (296)
Pool, Hot Tub, Hill Country Views, Hiking Trails	$92,958	$453	55%	4	3	2	$175	✅	✅	✅	Y / Y	⭐️ 5 (176)
Modern Hill Country Retreat	$79,356	$478	45%	4	2.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (110)
Five Acres Ranch near Venues/Wineries with Patio & Grill	$80,989	$363	59%	4	2.5	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (148)
Driftwood Manor \| 4BR, Swimming Pool	$56,663	$310	49%	4	4.5	1	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
D6 House @ D6: Swim/Hike/Yoga	$50,205	$222	59%	4	2.5	2	$130	✅	❌	✅	Y / Y	⭐️ 5 (102)
The Foothills House in Dripping Springs	$122,399	$386	83%	4	3.5	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (43)
Hill Country Oasis Pickle/Basketball - 1.5 Acres	$111,030	$380	78%	4	3	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (36)
Moonstone Ranch Farmhouse 4BD 4BA Central Dripping	$75,802	$293	68%	4	4	2	$120	❌	❌	❌	Y / N	⭐️ 4.9 (13)
Modern Farmhouse with Spectacular Views!	$63,576	$293	57%	4	2.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (7)
The Highland: House 1/Sleeps 16+/Many Amenities	$63,833	$366	42%	4	2	2	$385	✅	✅	❌	Y / Y	⭐️ 5 (40)
The Highland: House 2/Sleep 16+/ Many Amenities	$62,914	$366	41%	4	3	2	$385	✅	✅	❌	Y / Y	⭐️ 5 (14)
Fire Pit, Hill Country Views, 8 ACRE Property!	$33,161	$298	28%	4	3	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (15)
Beautiful Hill Country retreat in Dripping Springs	$43,643	$270	43%	4	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (42)
Escondida Farmhouse TESLA chargers, Modern Comfort	$62,676	$316	53%	4	2.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (44)
New \| 4 Beds \| Sleeps 10 - WalkerVR!	$111,559	$492	58%	4	2	1	$350	✅	❌	✅	Y / Y	⭐️ 4.5 (4)
Bienvenidos Farmhouse, Comfort by Design	$58,652	$282	55%	4	2.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (101)
Escape to the Countryside: Log Cabin, 10 Acres!	$63,462	$274	57%	4	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (9)
Creek Side Retreat	$37,939	$319	32%	4	2.5	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (103)
House at Deer Creek	$51,407	$466	30%	4	2	2	$100	❌	✅	✅	Y / Y	⭐️ 5 (45)
Lovely Home with great views - POOL/SPA sleeps 14!	$69,656	$668	28%	4	2	2	$250	✅	✅	✅	Y / Y	⭐️ 4.5 (176)

Return Metrics

357.97% 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)	$38,839	$77,679	$116,519	$155,359	$194,198	$388,397	$1,165,193
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	$38,839	$77,679	$116,519	$155,359	$194,198	$388,397	$1,165,193

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

357.97%

Payback Period Days

102

Return on Investment

357.97%

146 Comfort Maple Ln Dripping Springs, Texas, 78620

4 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$92,878

Annual Revenue

BNBCalc predicts this property will get $389 per night with 52% occupancy, putting it in the top 50% 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.

$75,115

Avg annual revenue

52%

Avg occupancy rate

$389

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

$30k

$85k

$135k

$190k

$38,840

Profit

Revenue

$92,878

Operating Expenses

$24,074

Operating Income

$68,804

Net Effective Rent

$29,964

Profit (Cash Flow)

$38,840

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

357.97%

Payback Period Days

102