BNBCalc Short Term Rental Rental Arbitrage Analysis 7314 White Oak Dr

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Report by:

atlas.shkreli@gmail.com

Annual Revenue

$39,731

Profit (Cash Flow)

-$6,234

Cash on Cash Return

-72.5%

Annual Revenue

$39,731

AirDNA projects $329/night at 45% occupancy ($54,074). Airbtics projects $222/night at 49% occupancy ($39,731). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 49% occupancy rate, $222 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,521	$44,573	$59,776	$76,278
Occupancy	36%	51%	60%	72%
Nightly Rate	$175	$226	$259	$275

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Country View, Hot Tub, Lake, Nature.	$29,482	$250	27%	3	3	2	$225	✅	✅	❌	Y / Y	⭐️ 5 (48)
Lake views, peace, privacy and modern decor	$53,049	$222	61%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
Lake Travis Valley View Retreat on 5 acres.	$54,351	$297	50%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Zen cabin in the woods.	$38,746	$170	58%	3	2	2	$100	✅	❌	✅	Y / Y	⭐️ 4.9 (219)
Private getaway w/acreage, fire pit, games & grill	$83,703	$263	84%	3	2	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (66)
Stunning Lakeview Haven in Lago Vista TX	$50,476	$180	71%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (31)
Contemporary 3B/2b w amazing yard, near lake!	$32,138	$160	53%	3	2	3	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Lago Vista House (Lake/Park/Pool/Boat Access)	$29,294	$174	46%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (14)
Treetop 3BR Lakefront Dog Friendly	$13,527	$231	16%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (19)
Treetop 3BR Lakefront Dog Friendly	$38,637	$273	33%	3	2	2	$196	❌	❌	✅	Y / Y	⭐️ 4.8 (31)

Return Metrics

-72.48% 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)	-$6,233	-$12,467	-$18,701	-$24,935	-$31,169	-$62,338	-$187,014
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	-$6,233	-$12,467	-$18,701	-$24,935	-$31,169	-$62,338	-$187,014

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-72.48%

Payback Period Days

Return on Investment

-72.48%

7314 White Oak Dr Lago Vista, Texas, 78645-4772

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,890

Zestimate

$39,731

Annual Revenue

BNBCalc predicts this property will get $222 per night with 49% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$42,340

Avg annual revenue

49%

Avg occupancy rate

$222

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

$35k

$60k

$85k

-$6,234

Profit

Revenue

$39,731

Operating Expenses

$17,165

Operating Income

$22,566

Net Effective Rent

$28,800

Profit (Cash Flow)

-$6,234

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-72.48%

Payback Period Days