Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 6300 Seawall Blvd, Galveston, TX, 77551

1 bed • 1 bath • 5 guests • $0

BNB

Calc

Report by:

collie.l@verizon.net

Annual Revenue

$22,411

Profit (Cash Flow)

-$4,502

Cash on Cash Return

-103.5%

Annual Revenue

$22,411

AirDNA projects $148/night at 41% occupancy ($22,163). Airbtics projects $85/night at 50% occupancy ($15,522). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 59% occupancy rate, $104 rate per night.

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

Percentiles25%50%75%90%
Revenue$11,528$15,893$24,547$30,484
Occupancy42%48%59%65%
Nightly Rate$68$82$104$117

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$14,739
$76
44%
111$100✅✅❌Y / Y⭐️ 4.7 (16)
$22,454
$61
84%
111$100✅✅❌Y / Y⭐️ 4.8 (60)
$13,947
$84
42%
112$115✅✅❌Y / Y⭐️ 4.5 (46)
$19,654
$122
42%
111$90✅✅❌Y / Y⭐️ 4.9 (61)
$15,569
$90
43%
112$100✅✅❌Y / Y⭐️ 4.9 (62)
$11,764
$59
47%
112$95❌✅❌N / Y⭐️ 4.8 (27)
$10,863
$51
47%
112$95✅✅❌Y / Y⭐️ 4.7 (71)
$25,252
$124
50%
112$80✅✅❌N / N⭐️ 4.7 (15)
$12,903
$93
35%
111$90✅✅❌Y / Y⭐️ 5 (27)
$14,762
$80
47%
112$100✅✅❌N / Y⭐️ 4.9 (73)
$22,304
$89
63%
111$99✅✅❌Y / Y⭐️ 4.8 (92)
$11,908
$55
53%
112$95✅✅❌Y / Y⭐️ 4.8 (142)
$13,577
$66
51%
112$114✅✅❌Y / Y⭐️ 4 (3)
$14,558
$96
39%
112$95✅✅❌Y / Y⭐️ 4.8 (242)
$17,843
$66
66%
112$95✅✅❌Y / Y⭐️ 4.6 (165)
$9,038
$52
40%
112$95✅✅❌Y / Y⭐️ 4.6 (235)
$18,410
$77
62%
112$85✅✅❌Y / Y⭐️ 4.8 (240)
$17,735
$107
40%
111$90✅✅❌Y / Y⭐️ 5 (121)
$13,180
$85
36%
111$90✅✅❌Y / Y⭐️ 4.9 (32)
$14,704
$90
43%
111$90✅✅❌Y / Y⭐️ 5 (39)
$22,565
$110
54%
112$75✅✅❌Y / Y⭐️ 4.8 (139)
$20,536
$69
70%
111$95✅✅❌Y / Y⭐️ 5 (147)
$14,525
$58
62%
112$80✅✅❌Y / Y⭐️ 4.7 (191)
$23,134
$127
47%
112$99✅❌❌Y / Y⭐️ 5 (33)
$16,906
$84
50%
111$85✅✅❌Y / Y⭐️ 4.9 (164)
$16,302
$71
51%
111$95✅✅❌Y / Y⭐️ 5 (82)
$14,685
$72
47%
112$100✅✅❌Y / Y⭐️ 4.7 (146)
$16,506
$104
41%
111$100✅✅❌Y / Y⭐️ 4.9 (63)
$22,457
$104
59%
112$0✅✅❌Y / Y⭐️ 4.8 (70)
$12,775
$70
40%
112$90✅✅❌Y / Y⭐️ 5 (76)
$23,984
$116
53%
111$114✅✅❌N / Y⭐️ 4.5 (2)
$17,061
$94
46%
112$95✅✅❌Y / Y⭐️ 5 (268)
$22,183
$117
49%
111$75✅✅❌Y / Y⭐️ 4.9 (62)
$24,672
$107
63%
112$0✅✅❌Y / Y⭐️ 4.7 (194)
$11,567
$74
32%
112$100✅❌❌Y / Y⭐️ 4.8 (109)
$36,015
$143
65%
112$95✅❌❌Y / Y⭐️ 5 (68)
$25,674
$81
84%
112$85✅✅❌Y / Y⭐️ 4.8 (124)
$16,167
$63
61%
112$95✅✅❌Y / Y⭐️ 4.7 (317)
$13,463
$56
53%
111$95✅✅❌Y / N⭐️ 4.9 (120)

Return Metrics

-103.49% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$4,502-$9,004-$13,506-$18,008-$22,510-$45,021-$135,063
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-$4,502-$9,004-$13,506-$18,008-$22,510-$45,021-$135,063

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-103.49%

Payback Period Days

0

Return on Investment

-103.49%

property-location

6300 Seawall Blvd Galveston, Texas, 77551

1 bed • 1 bath • 5 guests

Agent

Inquire about this property

Contact

$22,411

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $148/night at 41% occupancy.Projected nightly rate is $85/night at 50% occupancy.

Top 26% of comparables

Top 26% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$17,386

Avg annual revenue

50%

Avg occupancy rate

$85

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

$15k

$25k

$35k

Sign up to see the data on 40 all comparables

-$4,502

Profit

Revenue

$22,411

Operating Expenses

$14,913

Operating Income

$7,498

Net Effective Rent

$12,000

Profit (Cash Flow)

-$4,502

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-103.49%

Payback Period Days

0