BNBCalc Short Term Rental Rental Arbitrage Analysis 2204 Lakeshore Dr

5 bed • 4 bath • 16 guests • $0

BNB

Calc

Annual Revenue

$1,666

Profit (Cash Flow)

-$92,751

Cash on Cash Return

-708.0%

Annual Revenue

$1,666

AirDNA projects $1,573/night at 52% occupancy ($298,754). Airbtics projects $1,076/night at 57% occupancy ($224,011). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 57% occupancy rate, $8 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$139,276	$296,499	$348,548	$451,442
Occupancy	47%	68%	72%	77%
Nightly Rate	$792	$1,167	$1,285	$1,566

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Wild Basin - 10 Min DT/Heated Pool-Spa/SCt/Views+	$334,904	$1,249	71%	5	6	3	$500	✅	✅	❌	Y / Y	⭐️ 5 (58)
Austin Skyline Views + Private Pool - Brigadoon!	$386,448	$1,452	71%	5	5	1	$474	✅	✅	❌	Y / Y	⭐️ 5 (32)
Rare Secluded 1940s Cool Blue Private Pool	$109,828	$396	71%	5	3	3	$425	✅	❌	✅	Y / Y	⭐️ 4.8 (179)
8 Queen Beds & 5 Full Baths in Downtown Austin	$88,418	$514	47%	5	5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
Clarksville Mansion with Breathtaking Skyline View	$238,926	$819	79%	5	5	2	$350	✅	❌	❌	Y / Y	⭐️ 5 (50)
7 Minutes to Downtown \|Pool \|Hot Tub \|Pool Table	$323,942	$1,643	51%	5	4	1	$982	✅	✅	✅	Y / Y	⭐️ 5 (29)
Toro Canyon /10 Min to DT/Pool/Hot Tub/Sport Ct/ +	$394,490	$1,179	89%	5	4	3	$450	✅	✅	❌	Y / Y	⭐️ 4.8 (93)
Minutes to Zilker Park + Pool - Modern Elegance!	$214,893	$1,212	47%	5	4	3	$574	✅	❌	❌	Y / Y	⭐️ 4.5 (108)
West Lake Hills Retreat Near Downtown	$195,813	$766	68%	5	4	3	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (65)
Central ATX - pool/spa - 5 mins to downtown	$170,469	$830	55%	5	4	3	$350	✅	✅	✅	Y / Y	⭐️ 5 (22)
Luxury Tarrytown Retreat with Backyard Oasis	$311,800	$1,167	73%	5	4	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (6)
~Villa Bella Vista~ Luxury on Lake Austin	$248,739	$850	75%	5	3	1	$300	✅	❌	✅	Y / Y	⭐️ 5 (10)

Return Metrics

-708.02% 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)	-$92,751	-$185,502	-$278,253	-$371,004	-$463,755	-$927,510	-$2,782,530
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	-$92,751	-$185,502	-$278,253	-$371,004	-$463,755	-$927,510	-$2,782,530

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-708.02%

Payback Period Days

Return on Investment

-708.02%

2204 Lakeshore Dr Austin, Texas, 78746

5 bed • 4 bath • 16 guests

Monthly Rent

Inquire about this property

Contact Agent

$7,441

Zestimate

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$1,666

Annual Revenue

This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,573/night at 52% occupancy.Projected nightly rate is $1,076/night at 57% occupancy.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 94% of comparables

Seasonality

15 Airbnb Comparables

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

$223,699

Avg annual revenue

57%

Avg occupancy rate

$1,076

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

$50k

$165k

$275k

$395k

-$92,751

Profit

Revenue

$1,666

Operating Expenses

$12,217

Operating Income

-$10,551

Net Effective Rent

$82,200

Profit (Cash Flow)

-$92,751

$13,100

Cash Investment

Renos & Furnishing

$13,000

Setup Costs

$100

Total

$13,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-708.02%

Payback Period Days