BNBCalc Short Term Rental Rental Arbitrage Analysis 3101 Wells Branch Pkwy, Austin, TX, 78728

1 bed • 1 bath • 3 guests • $950

BNB

Calc

Annual Revenue

$67,731

Profit (Cash Flow)

$35,526

Cash on Cash Return

816.7%

Annual Revenue

$67,731

AirDNA projects $107/night at 35% occupancy ($13,678). Airbtics projects $183/night at 60% occupancy ($40,103). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 76% occupancy rate, $244 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,008	$25,794	$69,296	$145,679
Occupancy	44%	62%	76%	92%
Nightly Rate	$97	$110	$244	$427

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming retreat	$26,546	$99	72%	1	1	2	$35	✅	❌	❌	Y / Y	⭐️ 5 (57)
Astonishing CozySuites on I-35 w/pool&parking #07	$28,050	$95	76%	1	1	2	$95	✅	✅	❌	Y / Y	⭐️ 4.5 (15)
Astonishing CozySuites on I-35 w/pool parking #09	$31,399	$97	82%	1	1	2	$95	✅	✅	❌	Y / Y	⭐️ 4.5 (28)
Astonishing CozySuites on I-35 w/pool&parking #10	$30,218	$105	74%	1	1	2	$95	✅	✅	❌	Y / Y	⭐️ 4.5 (24)
Peaceful 1BR King Suite \| Pool, Parking + Gym D	$13,602	$63	45%	1	1	6	$119	✅	❌	✅	Y / Y	⭐️ 5 (13)
Modern complex with a pool & gym	$11,894	$125	26%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (40)
Astonishing CozySuites on I-35 w/pool &parking #08	$24,507	$84	75%	1	1	2	$95	✅	✅	❌	Y / Y	⭐️ 4.5 (18)
Spacious 1BR King Suite \| Pool, Parking + Gym C	$12,752	$67	52%	1	1	6	$0	✅	❌	✅	Y / Y	⭐️ 0 (5)
Minimalist Space \| Clutter Free \| 15 mins from dt	$10,980	$120	25%	1	1	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (9)
Astonishing CozySuites on I-35 w/pool &parking #08	$30,744	$120	70%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (7)
1 Bed Luxury Retreat – Mins from Domain & Stadium!	$30,913	$103	82%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (13)
1 Bed Urban Escape In Austin– 9 Mins To The Domain	$35,693	$106	92%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (14)
1Bed 1Bath Pool + Gym \| Near Domain Mall + Airport	$48,639	$137	97%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (9)
1 Bed Near Walnut&Barton Creek & Mins from Domain	$40,632	$122	91%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
1 Bed Austin Suite + Pool + Gym \| Near Domain!	$33,373	$97	94%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (12)
Lux & Spacious 1BR w/ Poolside Cabana	$19,104	$90	58%	1	1	2	$0	✅	❌	❌	Y / N	⭐️ 4.5 (13)
Tiny House Retreat	$12,568	$101	34%	1	1	3	$59	❌	❌	✅	N / N	⭐️ 4.8 (9)
Peaceful 1BR King Suite \| Pool, Parking + Gym E	$12,299	$112	30%	1	1	6	$0	✅	❌	✅	Y / Y	⭐️ 0 (2)
Peaceful 1BR King Suite \| Pool, Parking + Gym A	$44,372	$337	35%	1	1	6	$119	✅	❌	✅	Y / Y	⭐️ 5 (2)
Beck At Wells	$23,141	$147	43%	1	1	1	$45	✅	❌	✅	Y / N	⭐️ 5 (1)
1bed apt 8 min from The Domain	$15,325	$91	46%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Peaceful 1BR King Suite \| Pool, Parking + Gym E	$72,449	$416	47%	1	1	6	$119	✅	❌	✅	Y / Y	⭐️ 5 (1)
1 Bed Apt +Scofield Farm Park & Mins from Domain	$29,252	$108	74%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
1Bed 1Bath Pool + Gym \| Near Domain Mall + Topgolf	$36,894	$105	96%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (7)
1Bd W/WiFi -Roy Butler Hike&Bike & Min from Domain	$22,723	$97	64%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (6)
ATX Oasis: Relax, Work, Explore	$28,510	$82	95%	1	1	3	$0	✅	❌	❌	Y / N	⭐️ 4.5 (2)
Peaceful 1BR King Suite \| Pool, Parking + Gym E	$39,402	$509	20%	1	1	6	$119	✅	❌	✅	Y / Y	⭐️ 4.8 (4)
5BR dog-friendly home with jetted tub & yard	$15,934	$311	14%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Peaceful 1BR King Suite \| Pool, Parking + Gym C	$90,386	$441	56%	1	1	6	$0	✅	❌	✅	Y / Y	⭐️ 5 (1)
Peaceful 1BR King Suite \| Pool, Parking + Gym A	$53,582	$240	61%	1	1	6	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Peaceful 1BR King Suite \| Pool, Parking + Gym B	$112,777	$497	62%	1	1	6	$119	✅	❌	✅	Y / Y	⭐️ 0 (0)
Peaceful 1BR King Suite \| Pool, Parking + Gym D	$111,077	$426	70%	1	1	6	$119	✅	❌	✅	Y / Y	⭐️ 0 (0)
Travel Pro's Parisian Studio	$19,287	$85	62%	1	1	29	$50	❌	❌	✅	Y / Y	⭐️ 0 (2)
Uptown Grand Villa	$9,577	$327	8%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (2)
1 Bed Ridgeview home W/Smart TV - Mins from Domain	$36,813	$113	89%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
Peaceful 1BR King Suite \| Pool, Parking + Gym C	$15,419	$98	43%	1	1	6	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Peaceful 1BR King Suite \| Pool, Parking + Gym D	$50,214	$245	56%	1	1	6	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Peaceful 1BR King Suite \| Pool, Parking + Gym B	$61,620	$244	69%	1	1	6	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Charming 1BR/1BA retreat	$26,826	$94	78%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 5 (2)
Peaceful 1BR King Suite \| Pool, Parking + Gym C	$88,404	$477	47%	1	1	6	$119	✅	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

816.68% 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)	$35,525	$71,051	$106,577	$142,103	$177,629	$355,258	$1,065,775
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	$28	$57	$88	$119	$151	$326	$1,355
Total Return	$35,554	$71,109	$106,665	$142,222	$177,780	$355,585	$1,067,131

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

816.68%

Payback Period Days

Return on Investment

817.34%

3101 Wells Branch Pkwy Austin, Texas, 78728

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$67,731

Annual Revenue

BNBCalc predicts this property will get $183 per night with 60% occupancy, putting it in the top 47% 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.

$36,447

Avg annual revenue

60%

Avg occupancy rate

$183

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

$10k

$45k

$75k

$115k

$35,526

Profit

Revenue

$67,731

Operating Expenses

$20,805

Operating Income

$46,926

Net Effective Rent

$11,400

Profit (Cash Flow)

$35,526

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

816.68%

Payback Period Days