BNBCalc Short Term Rental Rental Arbitrage Analysis 6200 Danwood Dr, Austin, TX, 78759

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$45,517

Profit (Cash Flow)

-$9,600

Cash on Cash Return

-111.6%

Annual Revenue

$45,517

AirDNA projects $186/night at 67% occupancy ($45,516). Airbtics projects $204/night at 65% occupancy ($48,431). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, $186 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,276	$46,835	$62,511	$91,716
Occupancy	56%	67%	75%	83%
Nightly Rate	$153	$184	$219	$291

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Great Hills 3BR close to Domain	$57,427	$185	83%	3	3	2	$45	❌	✅	❌	Y / Y	⭐️ 4.7 (9)
Cozy Austin Retreat: Family Fun, Charming Backyard	$63,175	$205	82%	3	3	2	$165	❌	✅	✅	Y / Y	⭐️ 5 (73)
Austin Vacation Rental w/ Yard ~ 14 Mi to Downtown	$33,002	$162	52%	3	3	2	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Relaxing Home in North Austin	$36,748	$135	69%	3	3	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
QuietComfyHome, HotTub,FirePit, KingBed,NearApple	$53,538	$210	67%	3	3	2	$225	❌	✅	✅	Y / Y	⭐️ 4.8 (92)
Expansive 2 Level Home, Large Backyard & Workspace	$30,651	$132	58%	3	3	3	$300	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
King Suite Retreat: Near Domain And Q2 Stadium	$64,416	$210	78%	3	3	1	$225	✅	❌	❌	Y / Y	⭐️ 4.8 (55)
Lil' Waterfall Overlook	$43,241	$183	61%	3	1	2	$149	✅	❌	✅	N / Y	⭐️ 4.9 (31)
Fire pit, Gym, Ping Pong, Corn Hole, King Beds	$49,339	$177	70%	3	3	1	$199	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
North Austin Gem \| Chic & Modern \| Private Pool	$89,248	$314	76%	3	3	3	$300	✅	❌	✅	Y / Y	⭐️ 5 (84)
Luxury All New, 10mins to the Domain, 15mins to DT	$42,830	$154	73%	3	2	30	$120	❌	❌	✅	Y / Y	⭐️ 5 (60)
Tesla Charger/Gorgeous Inside/Walk to Restaurants	$45,965	$176	65%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (33)
The White 3BR House 6 mins near Domain ~ Xmas 2024	$20,238	$150	32%	3	2	1	$139	❌	❌	❌	Y / Y	⭐️ 4.8 (150)
3BR NW Austin Howdy House	$38,038	$158	58%	3	2	2	$139	❌	❌	❌	Y / Y	⭐️ 4.9 (231)
Cozy Casa w/ Hot Tub & Game Room - Ideal Location!	$38,182	$124	76%	3	2	2	$165	❌	✅	✅	Y / Y	⭐️ 5 (79)
Slice of Austin: Trailside Home next to Domain	$49,359	$195	69%	3	3	4	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (47)
Austin Treehouse	$50,905	$187	72%	3	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (16)
The Patriot	$22,284	$108	50%	3	3	2	$150	✅	❌	✅	Y / Y	⭐️ 4.3 (11)
Great location, easy access to all of AUSTIN!	$48,592	$254	52%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
3BR/2.5BA Spacious N.Austin Home near the Domain	$47,922	$189	67%	3	3	30	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (85)
Modern 3B3B Home \| Pool & BBQ \| More in Austin	$25,539	$160	39%	3	3	1	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (7)
Cozy coastal casa near the Domain, Q2 & top golf	$29,327	$109	69%	3	2	1	$300	❌	❌	✅	Y / N	⭐️ 4.5 (23)
Austin Abode w/ Deck & Grill - 15 Mi to Dtwn!	$134,435	$611	59%	3	3	3	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Heart of Domain, Modern 3bd,3b Stunning Townhome	$43,982	$236	49%	3	3	1	$275	✅	❌	❌	Y / Y	⭐️ 5 (23)
Comfortable and Quiet Home 5 minutes from Domain!	$46,550	$139	91%	3	2	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (86)
ATX Getaway! Pet Friendly\|Large Deck\|Luxury Bath	$38,266	$174	57%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (52)
'Lady Luxe' Amazing Yard! Pet Friendly!	$82,847	$421	52%	3	2	2	$190	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Beautifully updated, luxury home, close to Domain!	$42,820	$255	45%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (118)
Luxurious 3BR w/Fireplace by Domain & Q2 Stadium	$46,294	$161	75%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (110)
Location! 3BR/3BA at Domain!	$67,960	$238	74%	3	3	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (14)
Stay & Play: Family-Friendly Home Near Domain	$59,292	$216	75%	3	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (45)
NW Austin house Apple, ACL, perfection	$44,988	$205	59%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (54)
King Beds, Ping Pong, Corn Hole, Cozy Fire Pit	$89,187	$359	67%	3	3	1	$47	❌	❌	❌	Y / Y	⭐️ 5 (1)
Townhome W a pool in North Austin 9224	$38,214	$148	65%	3	2	1	$110	✅	❌	❌	Y / Y	⭐️ 4.8 (118)
Goldilocks said it perfect - It's JUST RIGHT!	$36,564	$111	90%	3	2	20	$250	❌	❌	✅	Y / Y	⭐️ 5 (13)
3/2.5 townhouse -10 mins to Domain IBM 3M Apple Q2	$41,718	$205	55%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (7)
Comfy Austin Home Near the Domain. 3 Beds/ 2 Bath	$37,067	$145	69%	3	2	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (12)
Northwest Austin home next to parks and trails	$56,997	$171	90%	3	3	3	$139	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
Austin Gem, Stylish Home	$89,185	$289	83%	3	2	6	$150	❌	❌	❌	Y / Y	⭐️ 5 (18)

Return Metrics

-111.63% 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)	-$9,600	-$19,200	-$28,801	-$38,401	-$48,002	-$96,004	-$288,013
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	-$9,600	-$19,200	-$28,801	-$38,401	-$48,002	-$96,004	-$288,013

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-111.63%

Payback Period Days

Return on Investment

-111.63%

6200 Danwood Dr Austin, Texas, 78759

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$45,517

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $186/night at 67% occupancy ($45,516.7). Airbtics projects $204/night at 65% occupancy ($48,431).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$50,041

Avg annual revenue

65%

Avg occupancy rate

$204

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

$20k

$55k

$95k

$135k

-$9,600

Profit

Revenue

$45,517

Operating Expenses

$17,917

Operating Income

$27,600

Net Effective Rent

$37,200

Profit (Cash Flow)

-$9,600

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-111.63%

Payback Period Days