BNBCalc Short Term Rental Rental Arbitrage Analysis 486 County Road 311, , ,

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$66,153

Profit (Cash Flow)

$19,501

Cash on Cash Return

226.8%

Annual Revenue

$66,153

AirDNA projects $229/night at 59% occupancy ($49,348). Airbtics projects $232/night at 45% occupancy ($38,131). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 64% occupancy rate, $283 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,333	$35,089	$68,276	$92,696
Occupancy	33%	42%	64%	69%
Nightly Rate	$161	$219	$283	$355

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious Relaxing Getaway!	$49,314	$199	64%	3	2	2	$180	✅	❌	✅	Y / Y	⭐️ 5 (39)
WaterFront Weekend Paradise	$40,026	$252	36%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Relax in this waterfront home with private pier!	$102,503	$334	83%	3	2.5	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (80)
The Salty Ranch- Family Fishing Paradise	$101,365	$399	69%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (89)
Tranquilessentials	$35,681	$143	64%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (52)
Cheerful 3 Bedroom Home in Port Lavaca	$21,568	$154	35%	3	1.5	3	$50	❌	❌	❌	Y / Y	⭐️ 0 (2)
Casa Port Lavaca- Near Magnolia	$31,215	$159	49%	3	1.5	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
The Bath House	$80,740	$518	41%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (10)
Pop Pop's Place	$32,664	$233	32%	3	2	1	$125	❌	❌	❌	Y / N	⭐️ 0 (2)
Nautical Sun	$18,398	$135	35%	3	2	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (15)
Blue Duck Inn	$23,861	$173	35%	3	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (14)
Cute House in Palacios for Short Term Rental	$20,935	$130	44%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (34)
"REEL CATCH" 5 minutes to FISHING CENTER & BEACH	$40,594	$168	64%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (42)
Palacios Bayshore House & Camp	$49,981	$200	67%	3	3	2	$103	❌	❌	✅	Y / Y	⭐️ 5 (113)
Ocean front beach house	$35,705	$261	37%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (17)
Siren Cove Walk to Beach Groovy Vibe	$30,496	$186	43%	3	2.5	2	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Quiet Bay House With Easy Access, Great Views	$52,046	$298	47%	3	3	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (25)
We Dig It - Magnolia Beachfront Cottage	$60,435	$217	71%	3	2	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (22)
Martha’s Legacy	$52,603	$349	37%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 0 (2)
GB’s Barndo (pet friendly)	$64,663	$273	63%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (15)
The Gull ground level Pets ok xtr Fees	$61,428	$315	51%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (10)
Sunrise on Mag - Waterfront Beach House	$50,292	$288	46%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (156)
“A Stay on The Bay”	$29,884	$141	53%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (19)
Want to Get Away? Come "Seas the Bay!"	$51,424	$202	68%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (29)
Beautiful spacious home for large families and fun	$40,648	$361	30%	3	2.5	2	$250	❌	❌	❌	Y / N	⭐️ 0 (2)
Fish Camp - POC Hideaways	$31,604	$238	34%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (166)
Gee Trailer bang for buck lots of parking and room	$28,772	$182	42%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (7)
Cast Away Cottage	$31,348	$162	49%	3	1.5	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (41)
Sea-scape	$34,797	$127	70%	3	1	2	$150	❌	❌	✅	N / N	⭐️ 0 (1)
Seas the Bay	$52,762	$212	68%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Orange house	$19,990	$67	80%	3	2	5	$40	❌	❌	✅	Y / Y	⭐️ 5 (74)
Calm C's at Magnolia Beach	$21,246	$147	38%	3	2	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (14)

Return Metrics

226.75% 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)	$19,501	$39,002	$58,503	$78,004	$97,505	$195,011	$585,033
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	$19,501	$39,002	$58,503	$78,004	$97,505	$195,011	$585,033

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

226.75%

Payback Period Days

161

Return on Investment

226.75%

486 County Road 311

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$66,153

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $229/night at 59% occupancy.Projected nightly rate is $232/night at 45% 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.

$39,552

Avg annual revenue

45%

Avg occupancy rate

$232

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

$70k

$105k

$19,501

Profit

Revenue

$66,153

Operating Expenses

$20,600

Operating Income

$45,553

Net Effective Rent

$26,052

Profit (Cash Flow)

$19,501

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

226.75%

Payback Period Days

161