BNBCalc Short Term Rental Rental Arbitrage Analysis 7302 Marywood Cir

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$39,103

Profit (Cash Flow)

-$7,980

Cash on Cash Return

-92.8%

Annual Revenue

$39,103

AirDNA projects $202/night at 53% occupancy ($39,103). Airbtics projects $209/night at 60% occupancy ($45,801). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, $202 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,907	$40,569	$81,030	$97,807
Occupancy	46%	60%	80%	84%
Nightly Rate	$148	$177	$268	$301

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Chic-Townhouse 3BR Minutes to DT \| Fast Wi-Fi Parking	$28,102	$158	47%	3	3	2	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (241)
ACL 1 Available-Cutest Little House in Texas!	$37,645	$168	57%	3	1	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (42)
Austin ADVENTURE HOUSE+ Central near Downtown	$37,006	$115	84%	3	1	2	$79	❌	❌	❌	Y / Y	⭐️ 5 (158)
Luxe 3BR, Cowboy Pool, Close to Downtown	$45,604	$178	70%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (137)
Cozy 3/3 garden home ~10 mins UT & downtown Austin	$60,653	$201	81%	3	3	1	$70	❌	❌	✅	Y / Y	⭐️ 4.9 (71)
Casa Cactus \| Vibrant 3BR \| 10-15min to Dtwn Area	$61,472	$300	55%	3	3	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (75)
Be There in 🔟 Ten: (An East Central mod home)	$37,165	$218	45%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (77)
Contemporary house 12 minutes from downtown	$48,156	$267	49%	3	3	3	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Amazing View, Spacious, Safe & Quiet Stay!	$42,323	$154	69%	3	3	28	$160	❌	❌	✅	Y / Y	⭐️ 5 (25)
Comfortable, spacious home great for extended stay	$26,113	$151	41%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (151)
Corporate Housing/Short Term Rental	$27,780	$115	66%	3	1	30	$160	❌	❌	✅	Y / Y	⭐️ 5 (6)
Lovely Three Bedroom Unit On Creek	$86,487	$281	83%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (102)
3/2 10 min Downtown Near Restaurants, Pet-Friendly	$36,213	$149	57%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.9 (72)
InstaWorthy Modern Farmhouse+King Bed+Mins 2 Dwntn	$70,633	$218	85%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (386)
La Casa Ponchada	$48,415	$177	71%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (129)
Stylish Chic Mueller 8Beds home with private patio	$42,552	$165	67%	3	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.9 (158)
3 bedroom modern, close to Moody/DT	$25,801	$136	47%	3	2	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (142)
Licensed cozy east side bungalow.	$28,336	$95	76%	3	2	2	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (496)
Fantastic Ranch in Windsor Park	$60,290	$191	84%	3	1	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (74)
Comfy Blue ~ King & Queen Beds w/Fast Wi-Fi	$60,822	$156	96%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (104)
Atomic Age Lodge, Elevated 3 BDR near Mueller/DT	$38,649	$157	64%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (94)
Stylish Austin Townhme \| King Suite, Kitchen, Pool	$60,728	$193	83%	3	3	2	$195	✅	❌	✅	Y / Y	⭐️ 4.8 (20)
Newly Built Modern Pied-à-Terre	$109,463	$294	93%	3	3	6	$325	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
ATX Luxury Retreat - Sleeps 6, Updated, NEW!	$56,857	$265	58%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (25)
Private Fenced Yard\| 2mi 2 Mueller \| Pac-Man Game	$42,375	$136	80%	3	2	21	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
Cozy & Central ~ Close to i35 and 5M to Downtown!	$32,795	$75	96%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (114)
50's Design ranch with Office+Movie Barn & firepit	$39,603	$121	81%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (42)
Comfortable Mid-Century Modern Urban Bugalow	$32,871	$273	31%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (46)
Private Family Home	$44,967	$369	33%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
Private Pool & Big Yard! \| Central ATX Home	$71,432	$297	63%	3	2	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (18)
Charming 3BR Central Austin House	$32,173	$198	42%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (38)
Modern Oasis w/ Heated Salt wtr Pool Fast Wi-Fi EV	$138,095	$634	59%	3	2	3	$149	✅	❌	✅	Y / Y	⭐️ 5 (5)
Austin home 15 minutes from downtown and airport!	$19,687	$107	43%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Home in East Austin/Pet friendly	$38,378	$214	47%	3	2	3	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
Beautiful new house near downtown	$65,663	$286	61%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (64)
Stylish Updated East Central Austin 3/2	$29,301	$123	59%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (19)

Return Metrics

-92.79% 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)	-$7,980	-$15,960	-$23,941	-$31,921	-$39,901	-$79,803	-$239,411
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	-$7,980	-$15,960	-$23,941	-$31,921	-$39,901	-$79,803	-$239,411

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-92.79%

Payback Period Days

Return on Investment

-92.79%

7302 Marywood Cir Austin, Texas, 78723

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,300

Zestimate

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$39,103

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $202/night at 53% occupancy.Projected nightly rate is $209/night at 60% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$46,528

Avg annual revenue

60%

Avg occupancy rate

$209

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

$55k

$95k

$140k

-$7,980

Profit

Revenue

$39,103

Operating Expenses

$17,083

Operating Income

$22,020

Net Effective Rent

$30,000

Profit (Cash Flow)

-$7,980

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-92.79%

Payback Period Days