BNBCalc Short Term Rental Rental Arbitrage Analysis 196 Lakeview Dr, , TX, 78617

4 bed • 4 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$77,158

Profit (Cash Flow)

$24,371

Cash on Cash Return

219.6%

Annual Revenue

$77,158

AirDNA projects $496/night at 34% occupancy ($61,594). Airbtics projects $301/night at 53% occupancy ($58,267). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $325 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,968	$50,941	$80,737	$135,682
Occupancy	42%	52%	65%	72%
Nightly Rate	$210	$254	$325	$495

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Escape Cedar Creek	$31,402	$224	35%	4	3	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (57)
Beautiful Townhome Near Tesla, COTA and ABIA	$42,645	$254	45%	4	2.5	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (105)
SE Austin~Fab House! Next to (F1) & Tesla!	$44,000	$276	42%	4	2.5	2	$240	✅	❌	✅	Y / Y	⭐️ 4.5 (30)
Home near COTA, Tesla and ABIA	$44,947	$230	53%	4	3	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (18)
Spacious 2 story rustic retreat	$42,195	$224	50%	4	2.5	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (32)
4BR/3.5BH Private Pool: 5M Airport, F1 & 2300 Sqft	$56,517	$208	68%	4	3.5	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (43)
Luxurious 4-bedroom home with game room & backyard	$35,327	$254	38%	4	3.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (37)
Newly Built 4 Bed/3-1/2Bath W/HotTub	$45,439	$358	33%	4	3	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (73)
Secluded 4-bedroom home in Austin near ABIA & COTA	$25,085	$120	52%	4	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (86)
Sunny 4brm/2.5bath home near Tesla	$40,691	$211	49%	4	2.5	1	$190	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
@ Marbella Lane - Amazing 4BR Lakeview Home	$46,704	$166	72%	4	2.5	2	$185	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Solace in South Austin - Game Room & More!	$55,046	$203	69%	4	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (69)
Spacious Home Near DT ATX. 4BR, King Bed.	$51,117	$220	61%	4	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (31)
~Enjoy Outdoor TV from Heated SPA~ Firepit	$88,184	$454	51%	4	2.5	1	$215	✅	✅	❌	Y / Y	⭐️ 5 (131)
Newly Upgraded 4BR Austin Modern Home	$41,056	$238	43%	4	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (44)
East Side Getaway HOT TUB! - Rainey St 7 Min Drive	$106,894	$399	72%	4	2.5	3	$250	❌	✅	❌	Y / Y	⭐️ 5 (58)
Hot Tub/Pool/Gameroom ~ Guesthouse ~ On 5 acres!	$66,760	$305	54%	4	4	2	$360	✅	✅	✅	Y / Y	⭐️ 5 (30)
Franklin Park, 4BR, King Beds \| Dove Springs Oasis	$51,572	$210	63%	4	3	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (64)
Elegant 4-Bedroom Full House near Austin Downtown!	$49,093	$213	62%	4	2.5	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (36)
Mojo Dojo Casa House: Hot Tub, Sauna, Cowboy Pool!	$139,821	$491	75%	4	3	1	$250	✅	✅	✅	Y / Y	⭐️ 5 (93)
Luxury Modern 4BR \| Hot Tub \| Mins to DT & Rainey	$37,582	$255	37%	4	2	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (78)
10 mins from airport Sunny ATX Retreat	$37,849	$198	49%	4	3	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (34)
East Side Retreat - Rainey Street 8 min drive	$46,621	$234	52%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
Midcentury Luxury Masterpiece \| Outdoor Deck	$71,531	$302	64%	4	2.5	1	$188	❌	❌	❌	Y / Y	⭐️ 5 (5)
Spacious Central Home with Pool and Putting Green	$39,075	$220	45%	4	3	1	$200	✅	❌	✅	Y / Y	⭐️ 5 (119)
10 mins to SoCo, Airport\|Dog Friendly	$59,547	$282	56%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (37)
10 person Country Home w/Pickleball Courts	$48,558	$295	43%	4	3	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (12)
Bright and Cheerful 4-bedroom Home	$43,125	$324	36%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (15)
Family Home: Fenced Yard Patio & Playground Access	$60,054	$285	54%	4	2.5	1	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (30)
Home in South East Austin	$52,206	$328	42%	4	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (32)
Close to CotA & Downtown \| Spacious & Cozy \| 4BR	$48,168	$157	78%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (345)
SE Austin 4-bedroom 3.5 bath house w/ pool	$203,589	$537	100%	4	3.5	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (4)
Private/Gated 4BR/4BA Home Away From Home Near DT	$19,381	$63	70%	4	4	1	$180	✅	✅	✅	Y / Y	⭐️ 5 (102)
Charming Fully Equipped 4 BR in South Austin	$43,883	$171	67%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (115)
Relaxing/Pool/Spacious 4BR/4BA Close to Everything	$19,565	$65	69%	4	4	1	$175	✅	✅	✅	Y / Y	⭐️ 4.5 (85)
Secluded Half Acre Gem w/ Private Pickleball Court	$72,557	$299	65%	4	3	3	$285	✅	❌	✅	Y / Y	⭐️ 5 (127)

Return Metrics

219.56% 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)	$24,371	$48,742	$73,113	$97,485	$121,856	$243,712	$731,138
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	$24,371	$48,742	$73,113	$97,485	$121,856	$243,712	$731,138

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

219.56%

Payback Period Days

166

Return on Investment

219.56%

196 Lakeview Dr Texas, 78617

4 bed • 4 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$77,158

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $496/night at 34% occupancy.Projected nightly rate is $301/night at 53% occupancy.

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.

$57,801

Avg annual revenue

53%

Avg occupancy rate

$301

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

$80k

$140k

$205k

$24,371

Profit

Revenue

$77,158

Operating Expenses

$22,031

Operating Income

$55,127

Net Effective Rent

$30,756

Profit (Cash Flow)

$24,371

$11,100

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$100

Total

$11,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

219.56%

Payback Period Days

166