BNBCalc Short Term Rental Rental Arbitrage Analysis 1829 Tin Star St, El Paso, TX, 79911

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Report by:

Zulma Hernandez

alexis.zulma.h@gmail.com

Annual Revenue

$47,631

Profit (Cash Flow)

-$12,561

Cash on Cash Return

-115.8%

Annual Revenue

$47,631

AirDNA projects $213/night at 55% occupancy ($42,788). Airbtics projects $207/night at 63% occupancy ($47,631). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, $207 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,951	$42,268	$62,353	$99,240
Occupancy	53%	60%	73%	82%
Nightly Rate	$170	$183	$221	$317

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Wonder VIP House with heated pool and jacuzzi	$52,594	$283	49%	4	2	2	$60	✅	✅	✅	Y / Y	⭐️ 4.9 (36)
Newly renovated home with beautiful Mountain View.	$63,228	$187	86%	4	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (41)
Cimarron Oasis. Can Heat Pool. Movie Theater	$115,214	$385	77%	4	4	3	$200	✅	✅	✅	Y / Y	⭐️ 4.9 (66)
El Paso House\|SleepNumber&Tempurpedic Beds\|85" TV\|	$40,587	$143	70%	4	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (58)
Pet friendly\| Modern Westside\| Paseo del Norte	$39,854	$183	55%	4	4	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Westside Relaxing Home	$29,925	$100	76%	4	3	3	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (92)
Westside 4-bedroom home with a beautiful view!	$34,427	$204	43%	4	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (29)
Breathtaking Sunset Views in Franklin Mountains	$44,039	$221	50%	4	3	1	$149	❌	❌	✅	Y / Y	⭐️ 4.8 (67)
Casa Cabana	$74,883	$341	60%	4	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (25)
NEW Westside ArtDeco Home designed with U in mind	$36,814	$173	56%	4	3	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (40)
Modern 4 bdrm home Pet Friendly by Paso del Norte	$35,722	$170	53%	4	4	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (4)
Modern 4br west side home\|Pet friendly\|Outlets	$36,942	$181	53%	4	4	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
Westside Villa del Sol Pool & Jacuzzi	$56,941	$221	70%	4	3	5	$170	✅	✅	✅	Y / Y	⭐️ 4.4 (8)
Casa Desierto - West El Paso	$38,152	$150	65%	4	3	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
WESTSIDE HOME WITH VIEWS	$65,464	$171	96%	4	3	2	$100	❌	✅	❌	Y / Y	⭐️ 4.8 (219)

Return Metrics

-115.76% 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)	-$12,560	-$25,121	-$37,681	-$50,242	-$62,803	-$125,606	-$376,818
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	-$12,560	-$25,121	-$37,681	-$50,242	-$62,803	-$125,606	-$376,818

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-115.76%

Payback Period Days

Return on Investment

-115.76%

1829 Tin Star St El Paso, Texas, 79911-3108

4 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

El Paso

Guide

Market

Guide

Market Data

$47,631

Annual Revenue

BNBCalc predicts this property will get $207 per night with 63% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

15 Airbnb Comparables

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

$50,985

Avg annual revenue

63%

Avg occupancy rate

$207

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

$55k

$85k

$115k

-$12,561

Profit

Revenue

$47,631

Operating Expenses

$18,192

Operating Income

$29,439

Net Effective Rent

$42,000

Profit (Cash Flow)

-$12,561

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-115.76%

Payback Period Days