BNBCalc Short Term Rental Rental Arbitrage Analysis 301 Brazos Street, Austin, TX

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$74,860

Profit (Cash Flow)

$25,913

Cash on Cash Return

595.7%

Annual Revenue

$74,860

AirDNA projects $282/night at 67% occupancy ($69,009). Airbtics projects $239/night at 64% occupancy ($55,867). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 84% occupancy rate, $244 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,058	$48,127	$76,005	$110,208
Occupancy	49%	65%	84%	92%
Nightly Rate	$138	$200	$244	$322

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Austin, TX, 1-Bedroom #3	$43,048	$208	52%	1	1	1	$99	✅	❌	❌	Y / Y	⭐️ 5 (2)
Artist haven 1-bedroom Loft!	$50,230	$229	57%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
One King Bedroom Room at Hotel Indigo Austin	$17,802	$152	32%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.7 (900)
Upscale Condo: Downtown Austin, Walk everywhere!	$35,850	$128	75%	1	1	10	$119	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Luxury 1BD Apt. \| Pool \| Gym \| Great Vi	$51,330	$255	55%	1	2	2	$0	✅	❌	❌	Y / N	⭐️ 4.9 (56)
Apartment ~ Downtown	$46,482	$144	84%	1	1	1	$99	❌	❌	❌	N / Y	⭐️ 4.9 (23)
Spectacular River Views \| 2nd Street	$51,303	$229	61%	1	1	2	$10	✅	✅	❌	Y / Y	⭐️ 4.7 (95)
Luxury Condo Downtown Austin, TX	$75,502	$421	49%	1	1	1	$0	✅	✅	❌	Y / N	⭐️ 5 (1)
Apartment ~ East Downtown	$43,814	$149	77%	1	1	1	$99	❌	❌	❌	N / Y	⭐️ 4.2 (14)
Apartment ~ East Downtown	$44,379	$149	78%	1	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.7 (26)
Downtown Austin 1 Bed/1 Bath	$24,335	$109	61%	1	1	30	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Heart of Downtown Austin, NY style loft	$41,968	$311	32%	1	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (2)
Second Home, 1BR	$32,025	$250	35%	1	2	2	$100	✅	❌	❌	Y / N	⭐️ 4.8 (4)
Authentically Cool & Cozy Downtown Condo	$26,012	$103	69%	1	1	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (19)
Luxurious 1 Bedroom Condo in Downtown Austin	$37,892	$119	87%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (5)
New- Modern Loft- Rainey St-Downtown Walkable	$33,166	$121	72%	1	1	1	$40	❌	❌	✅	Y / Y	⭐️ 4.9 (131)
Beautiful Condo - Austin	$35,665	$169	56%	1	1	1	$85	✅	✅	❌	Y / Y	⭐️ 4.5 (7)
Downtown View Loft 1BR Roof-top Pool, Gym · Garage	$48,577	$158	84%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (13)
Heart of Austin: Walk Everywhere	$36,586	$119	84%	1	1	25	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Downtown \| Luxury 1BD Apt. \| Pool \| Gym \| Great Vi	$82,857	$231	98%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (47)
Lucious downtown experience	$47,600	$153	85%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (23)
Beautiful Downtown Loft	$93,996	$285	88%	1	1	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (4)
Austin, TX, 1-Bedroom #5	$57,024	$205	76%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Blueground \| Downtown, gym, pool & w/d, nr Capitol	$41,627	$223	51%	1	1	31	$435	✅	❌	✅	Y / Y	⭐️ 5 (1)
Blueground \| Downtown, deck, gym & pool, nr river	$77,784	$231	92%	1	1	31	$435	✅	❌	✅	Y / Y	⭐️ 0 (0)
Apartment - 1 Bed - Downtown	$38,538	$117	90%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (11)
Rare large loft-ALL DT nightlife & live music	$69,618	$196	96%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (116)
1BR WH Downtown View \| Roof-top Pool \| Garage	$57,972	$164	95%	1	1	1	$79	✅	❌	❌	Y / Y	⭐️ 5 (1)
Beautiful Downtown Austin loft!	$85,644	$234	100%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (7)
Apartment - 1 Bed - Downtown	$29,694	$133	61%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (14)
Prime 1 BR Condo Downtown Austin	$21,780	$119	50%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (2)
Blueground \| Downtown, gym, deck & w/d, nr 6th st	$50,524	$238	58%	1	1	31	$435	✅	❌	✅	Y / Y	⭐️ 0 (0)
Urban Retreat: Pool, Gym, & Awesome Views Austin	$20,440	$111	46%	1	1	1	$110	✅	❌	❌	Y / N	⭐️ 0 (0)
Modern 1 Bedroom - East Downtown	$40,397	$140	70%	1	1	1	$99	❌	❌	❌	N / Y	⭐️ 5 (3)
Kasa \| Stunning River Views + Pool \| 2nd Street	$108,766	$762	39%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (13)
Charming Austin Downtown	$95,211	$667	39%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Blueground \| Downtown, gym, deck & w/d, nr bars	$74,368	$254	80%	1	1	31	$435	✅	❌	✅	Y / Y	⭐️ 5 (2)

Return Metrics

595.69% 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)	$25,912	$51,825	$77,737	$103,650	$129,562	$259,125	$777,376
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	$25,912	$51,825	$77,737	$103,650	$129,562	$259,125	$777,376

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

595.69%

Payback Period Days

Return on Investment

595.69%

301 Brazos St Austin, Texas, 78701

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$74,860

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is $282/night at 67% occupancy.Projected nightly rate is $239/night at 64% occupancy.

Occupancy Rate

Top 28% 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.

$49,414

Avg annual revenue

64%

Avg occupancy rate

$239

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

$15k

$45k

$75k

$110k

$25,913

Profit

Revenue

$74,860

Operating Expenses

$21,732

Operating Income

$53,129

Net Effective Rent

$27,216

Profit (Cash Flow)

$25,913

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

595.69%

Payback Period Days