BNBCalc Short Term Rental Rental Arbitrage Analysis 6500 Champion Grandview Way, Austin, TX

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$54,458

Profit (Cash Flow)

$17,378

Cash on Cash Return

273.7%

Annual Revenue

$54,458

AirDNA projects $132/night at 61% occupancy ($29,409). Airbtics projects $168/night at 62% occupancy ($38,043). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 71% occupancy rate, $210 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,974	$31,584	$56,660	$76,419
Occupancy	55%	60%	71%	79%
Nightly Rate	$106	$138	$210	$256

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gorgeous 2BR in Champion City 4939	$23,450	$96	59%	2	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.5 (70)
Gorgeous 2BR in Champion City 4164	$21,803	$88	59%	2	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.5 (11)
Gorgeous 2BR in Champion City Park 5767	$24,091	$107	56%	2	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.5 (42)
Cozy 2BR in Champion City Park 0714	$20,567	$78	67%	2	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.5 (21)
Cozy 2BR in Champion City Park 8631	$21,382	$78	70%	2	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.5 (31)
Luxury House in North West Austin	$38,746	$210	47%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (87)
Comfort in Central Austin and pet friendly!	$36,401	$211	46%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (118)
Central Condo w/ Patio, Walk to Shops and Food NEW	$33,324	$108	79%	2	1.5	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (100)
Big 2BD/2BA in Champion City Park 3200	$19,461	$81	57%	2	2	1	$80	✅	❌	❌	Y / Y	⭐️ 5 (62)
Cozy Moe Casita	$27,603	$126	55%	2	1	1	$99	❌	❌	❌	N / Y	⭐️ 5 (38)
💕 ATX LIVING TEXAS STYLE-Gorgeous 2bed townhous💕	$38,310	$122	81%	2	2	2	$105	❌	❌	✅	Y / Y	⭐️ 4.5 (49)
Beautiful Northwest Hills duplex	$44,449	$213	56%	2	1.5	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (83)
Serene Rosedale Retreat	$42,247	$150	71%	2	1.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (32)
Gorgeous 2BR in Champion City Park 4846	$52,287	$250	55%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 3.9 (7)
Nature Cottage on W Bull Creek	$52,823	$207	67%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (12)
Peaceful, yet so close, 2 bedroom duplex unit	$29,077	$136	56%	2	2	2	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (110)
Condo In Austin	$22,748	$91	68%	2	1.5	5	$75	✅	❌	✅	Y / Y	⭐️ 4.5 (13)
Gorgeous 2BR in Champion City W Infinity Pool	$103,300	$448	63%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (5)
Design-forward, bright, and central Twee House	$40,714	$119	90%	2	1	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (37)
The Oasis at Mopac- HUGE 2 bed condo with style¡!	$36,068	$128	74%	2	2	2	$105	❌	❌	✅	Y / Y	⭐️ 4 (33)
Comfortable Guest House - North Central Austin	$33,782	$142	65%	2	1	7	$125	❌	❌	❌	Y / Y	⭐️ 5 (41)
Central Austin Family Friendly Fun House	$90,179	$243	98%	2	2	5	$90	❌	✅	❌	Y / Y	⭐️ 5 (7)
Gorgeous 2BR in Champion City 7206	$21,886	$92	65%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (12)
Gorgeous 2BR in Champion City Park 8832	$21,489	$103	57%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
West Lake 2 beds 2 baths - long stays only	$31,152	$140	60%	2	2	30	$45	✅	✅	❌	Y / Y	⭐️ 4.7 (14)
(B) 2 Bdr mid-century apartment in Central Austin	$44,277	$216	55%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (25)
Big 2BD/2BA in Champion City Park 8827	$17,942	$86	57%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (2)
Gorgeous 2BR in Champion City 9398	$72,102	$415	47%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.2 (6)
Stay in a Nature Preserve - Cozy & Convenient	$31,842	$142	54%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (7)
Sunny 2bdrm/2bath great location	$52,902	$198	73%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (4)
Charming Bright Airy Retreat Near All Attractions	$31,020	$113	75%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (32)
Midtown MC-Modern Retreat	$42,456	$200	58%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Cozy 2 Bedroom with Office and Backyard	$48,424	$180	68%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (18)
Two bed walkable Austin home close to the downtown	$88,589	$255	94%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (48)
NEW! 2-Bed/2-Bath Condo near Domain & Arboretum	$23,966	$104	61%	2	2	2	$100	✅	✅	❌	Y / Y	⭐️ 4.3 (12)
Cute Condo in NW Hills of Austin +Pool & Tennis!	$29,658	$111	73%	2	1	30	$175	✅	❌	✅	Y / Y	⭐️ 5 (25)
Arboretum Resort. 10 min to the Domain.	$33,147	$122	71%	2	2	1	$100	✅	❌	✅	Y / Y	⭐️ 5 (34)

Return Metrics

273.67% 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)	$17,378	$34,756	$52,135	$69,513	$86,891	$173,783	$521,350
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	$17,378	$34,756	$52,135	$69,513	$86,891	$173,783	$521,350

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

273.67%

Payback Period Days

133

Return on Investment

273.67%

6500 Champion Grandview Way Austin, Texas, 78750

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$54,458

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $132/night at 61% occupancy.Projected nightly rate is $168/night at 62% 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.

$38,298

Avg annual revenue

62%

Avg occupancy rate

$168

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

$75k

$105k

$17,378

Profit

Revenue

$54,458

Operating Expenses

$19,080

Operating Income

$35,378

Net Effective Rent

$18,000

Profit (Cash Flow)

$17,378

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

273.67%

Payback Period Days

133