BNBCalc Short Term Rental Rental Arbitrage Analysis 422 West Riverside Drive, Austin, TX

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$38,099

Profit (Cash Flow)

$13,979

Cash on Cash Return

321.3%

Annual Revenue

$38,099

AirDNA projects $199/night at 70% occupancy ($50,878). Airbtics projects $171/night at 61% occupancy ($38,098). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 61% occupancy rate, $171 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,632	$35,364	$50,530	$72,223
Occupancy	50%	63%	74%	80%
Nightly Rate	$104	$146	$179	$239

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
SOCO OASIS \| The Perfect Location \| Free Pkg	$26,283	$91	72%	1	1	1	$82	✅	❌	❌	Y / Y	⭐️ 5 (97)
512 Bouldin Bliss: Your Perfect Austin Getaway	$36,776	$151	66%	1	1	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (243)
Sonder at The Catherine \| 1BR Apartment w/ Balcony	$66,231	$232	78%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (61)
512 Bouldin Oasis: Your Austin Home Away from Home	$30,393	$158	52%	1	1	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (56)
SOCO Urban Nest \| The Perfect Location \| Free Pkg	$29,294	$112	66%	1	1	1	$82	✅	❌	❌	Y / Y	⭐️ 4.5 (83)
SOCO Creek View \| The Perfect Location \| Free Pkg	$26,632	$83	80%	1	1	1	$82	✅	❌	❌	Y / Y	⭐️ 4.8 (73)
SOCO Downtown View I Free Pkg	$21,615	$84	63%	1	1	1	$82	❌	❌	❌	Y / Y	⭐️ 4.5 (78)
SOCO Park Creek View \| The Perfect Location \| Free	$33,063	$106	78%	1	1	1	$85	✅	❌	❌	Y / Y	⭐️ 4.5 (76)
SOCO Park view \| The Perfect Location \| Free Pkg	$28,489	$94	77%	1	1	1	$85	✅	❌	❌	Y / Y	⭐️ 5 (96)
Trendy Downtown ATX Stay!	$40,889	$137	80%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (197)
Stylish Downtown Retreat . Free Pkg.	$25,280	$92	69%	1	1	1	$85	✅	❌	❌	Y / Y	⭐️ 4.5 (78)
Perfect for Large Groups-1BDR (3 beds) Sleeps 6 \|	$26,648	$121	56%	1	1	1	$85	✅	❌	❌	Y / Y	⭐️ 5 (77)
South Congress Bungalow	$26,672	$165	44%	1	1	3	$80	✅	❌	❌	Y / Y	⭐️ 5 (74)
SOCO ZEN APT \| The Perfect Location \| Free Pkg	$21,824	$89	67%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (42)
So. Congress PARK VIEW \| Free Pkg	$24,265	$97	60%	1	1	1	$85	✅	❌	❌	Y / Y	⭐️ 5 (81)
SOCO Industrial Oasis \| Perfect Location\| Free Pkg	$24,973	$89	69%	1	1	1	$85	✅	❌	❌	Y / Y	⭐️ 5 (63)
SOCO Comfy Space\| The Perfect Location \| Free Pkg	$28,709	$106	74%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (26)
Hidden Gem condo w/prime location FREE parking	$25,385	$136	51%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (29)
The Water Sol	$39,964	$179	61%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (201)
Locale South Congress \| 1BR	$104,812	$887	32%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 4.5 (68)
1 Bed 1 Bath I Downtown ATX \| Pool Access	$49,683	$181	75%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
The Artist’s Home South Congress	$55,339	$210	72%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (6)
Riverside View	$48,887	$208	63%	1	1	1	$60	✅	❌	✅	Y / Y	⭐️ 4.9 (187)
Walk to Zilker, 6th Street, Rainey \| WFH w Monitor	$104,310	$285	100%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (3)
1 bd condo, 1/2 mile to Ausitn downtown/lake & WFH	$28,289	$131	59%	1	1	30	$150	✅	✅	✅	Y / Y	⭐️ 5 (4)
Blueground \| Bouldin Creek, gym, pool & w/d	$36,966	$202	50%	1	1	31	$435	✅	❌	✅	Y / Y	⭐️ 0 (0)
Soco Suite	$89,844	$361	68%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 0 (1)
The Zen-Den 1Br/1Ba Apt DT ATX	$20,130	$100	55%	1	1	3	$0	✅	❌	❌	N / N	⭐️ 0 (3)
Downtown luxury Apt w/ Lake views + Access	$46,293	$275	46%	1	1	2	$0	✅	❌	✅	Y / N	⭐️ 5 (1)
Blueground \| Bouldin Creek, pool, nr downtown	$45,325	$144	86%	1	1	31	$435	✅	❌	✅	Y / Y	⭐️ 0 (0)
Luxury High-Rise Studio w/Pool	$36,234	$165	60%	1	1	3	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Cozy King Suite Getaway \| Sleeps 4 \| Pool, Prkg	$36,544	$128	78%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (6)
Walkable King Bed Getaway \| Sleeps 4 \| Pool Pkg	$30,688	$101	83%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (6)
Walk to Downtown! 1BR SoCo \| Pool, Parking, Gym 04	$20,557	$156	36%	1	1	6	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (3)
Walk to Downtown! STU SoCo \| Pool, Parking, Gym 09	$25,457	$148	47%	1	1	6	$0	✅	❌	✅	Y / Y	⭐️ 5 (3)
Walk to Downtown! 1BR SoCo \| Pool, Parking, Gym 06	$26,897	$175	42%	1	1	6	$0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Walk to Downtown! STU SoCo \| Pool, Parking, Gym 03	$31,710	$152	57%	1	1	6	$0	✅	❌	✅	Y / Y	⭐️ 0 (1)

Return Metrics

321.34% 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)	$13,978	$27,957	$41,935	$55,914	$69,893	$139,786	$419,358
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	$13,978	$27,957	$41,935	$55,914	$69,893	$139,786	$419,358

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

321.34%

Payback Period Days

113

Return on Investment

321.34%

422 W Riverside Dr Austin, Texas, 78704

1 bed • 1 bath • 4 guests

Monthly Rent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$38,099

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $199/night at 70% occupancy.Projected nightly rate is $171/night at 61% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$36,652

Avg annual revenue

61%

Avg occupancy rate

$171

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

$40k

$70k

$105k

$13,979

Profit

Revenue

$38,099

Operating Expenses

$3,720

Operating Income

$34,379

Net Effective Rent

$20,400

Profit (Cash Flow)

$13,979

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

321.34%

Payback Period Days

113