BNBCalc Short Term Rental Rental Arbitrage Analysis 6305 Hergotz Ln

2 bed • 3 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$36,466

Profit (Cash Flow)

-$4,275

Cash on Cash Return

-62.4%

Annual Revenue

$36,466

AirDNA projects $235/night at 59% occupancy ($50,641). Airbtics projects $156/night at 64% occupancy ($36,465). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 64% occupancy rate, $156 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,413	$35,558	$54,192	$73,634
Occupancy	54%	63%	71%	81%
Nightly Rate	$111	$144	$197	$235

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
ACL Ready ! ~ Near Downtown & Airport ~ Backyard!	$35,426	$83	100%	2	1	1	$110	❌	❌	✅	Y / Y	⭐️ 4.9 (83)
Private & Economical Eastside 2 bedroom w/ kitchen	$17,842	$76	59%	2	1	1	$53	❌	❌	❌	Y / Y	⭐️ 4.5 (254)
Modern Getaway w/ Pool & Gym-Pet Friendly!	$38,247	$190	55%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (42)
Modern Getaway Sleeps 8 \|Pool & Gym \| Pet Friendly	$43,964	$231	52%	2	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (38)
few min to DT~free parking ~Self check-in~pool	$31,048	$120	65%	2	2	1	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (84)
Charming Little Getaway Sleeps 8 \| Near DT \| Pool	$44,228	$228	53%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (43)
Cute Home in Trendy East Austin with Private Yard	$48,547	$212	59%	2	2	30	$120	❌	❌	✅	Y / Y	⭐️ 5 (87)
Central Location Sleeps 8\| Pool Access	$57,857	$247	64%	2	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (55)
East Austin Bungalow - 2 BR, 1 BA	$23,819	$148	41%	2	1	2	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
Family-friendly Home Sleeps 8\| Pool & Gym Access	$53,956	$234	63%	2	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (40)
Affordable spot between airport and downtown.	$23,291	$96	56%	2	1	1	$65	❌	❌	❌	N / Y	⭐️ 4.9 (112)
2 Bed 2 Bath Boho Apt 8 mins from Downtown Austin!	$35,767	$142	63%	2	2	1	$120	✅	✅	✅	Y / Y	⭐️ 4.5 (41)
Pet Friendly-Large Yard \| Walk to East ATX Bars	$48,934	$197	64%	2	1	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (44)
Cozy Apt w/ Resort Style Pool & Gym Sleeps 8	$43,257	$223	53%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (36)
Poolside 2BR 2BA Escape \| Pet-Friendly, Sleeps 8	$57,646	$250	63%	2	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (33)
Charming Home w/ Pool Sleeps 8 \| EV Charging	$37,662	$245	42%	2	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.9 (38)
Peaceful Getaway 2BR 2BA Sleeps 8 \| Pool, Gym	$25,594	$111	63%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (42)
Charming Southwestern Abode near Downtown & Trails	$60,314	$199	81%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (44)
Art-Filled East Side Home with Big Backyard Oasis	$40,729	$150	73%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (43)
Upscale 2B2B Austin Apt 8 minutes from Downtown!	$40,914	$150	69%	2	2	1	$120	✅	✅	✅	Y / Y	⭐️ 4.6 (32)
Modern Austin Home \| Fast Wi-Fi\| Pool, Sleeps 8	$33,305	$177	48%	2	2	2	$85	✅	✅	✅	Y / Y	⭐️ 4.8 (33)
2B2B Chic Apt in Austin 8 mins from Downtown!	$21,398	$70	69%	2	2	1	$120	✅	✅	✅	Y / Y	⭐️ 4.6 (49)
King Beds Condo by Eastside Restaurants, Airport	$37,203	$143	66%	2	2	3	$140	❌	❌	✅	Y / Y	⭐️ 5 (132)
Cozy East Austin Bungalow	$29,356	$141	53%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (31)
Private & Modern East Austin Home, w/Gorgeous Yard	$45,260	$148	78%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (191)
Warm 2BR suite close to Downtown w/ fast WiFi	$48,494	$162	75%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (101)
The Rosewood \| Heated Stock Tank Pool	$39,623	$112	87%	2	1	1	$99	✅	❌	✅	Y / Y	⭐️ 4.9 (130)
Serene, Modern House in Hip East Austin	$63,953	$183	93%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (89)
ACE space 2 BD 1BT house close to DT! Dog friendly	$20,341	$86	61%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.6 (80)
Upscale 2-BR King Apt \| Mins from Downtown Austin!	$21,600	$90	60%	2	2	1	$85	✅	✅	✅	Y / Y	⭐️ 4.7 (34)
East ATX 2 bedroom quiet & cozy home A+ location	$30,217	$107	75%	2	1	3	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (36)
Moonshine Cottage: Walkability . Free Bikes	$30,597	$106	71%	2	1	1	$70	❌	❌	✅	N / Y	⭐️ 4.9 (344)
Charming House \| Walk to Bars, Restaurants, Art+	$31,962	$123	71%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (121)
ModernSuites\| FAST WiFi\| Close 2 Downtown\| FirePit	$42,318	$141	78%	2	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (47)
Sven's Castle-Modern in East Austin	$29,613	$138	54%	2	1	1	$67	❌	❌	❌	N / Y	⭐️ 5 (138)
Stylish 2 Bed 2 Bath Apt in Austin 8 mins from DT!	$31,189	$145	50%	2	2	1	$120	✅	✅	✅	Y / Y	⭐️ 4.7 (28)
Thrifty & functional 1BD Apt near AUS and downtown	$20,174	$91	58%	2	1	1	$54	❌	❌	❌	Y / Y	⭐️ 4.7 (199)
Getaway Close to Restaurants, Bars, Lake & Airport	$40,509	$132	81%	2	2	3	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (108)
Weekday Value Rates in Exciting East Austin!	$35,376	$132	70%	2	1	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (123)

Return Metrics

-62.4% 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)	-$4,274	-$8,549	-$12,823	-$17,098	-$21,373	-$42,746	-$128,238
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	-$4,274	-$8,549	-$12,823	-$17,098	-$21,373	-$42,746	-$128,238

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-62.4%

Payback Period Days

Return on Investment

-62.4%

6305 Hergotz Ln Austin, Texas, 78742

2 bed • 3 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,300

Zestimate

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$36,466

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $235/night at 59% occupancy ($50,641.08). Airbtics projects $156/night at 64% occupancy ($36,465).

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$37,460

Avg annual revenue

64%

Avg occupancy rate

$156

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

$30k

$50k

$65k

-$4,275

Profit

Revenue

$36,466

Operating Expenses

$16,741

Operating Income

$19,725

Net Effective Rent

$24,000

Profit (Cash Flow)

-$4,275

$6,850

Cash Investment

Renos & Furnishing

$6,750

Setup Costs

$100

Total

$6,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-62.4%

Payback Period Days