BNBCalc Short Term Rental Rental Arbitrage Analysis 91 Rainey St, Austin, TX, 78701

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$71,741

Profit (Cash Flow)

$19,128

Cash on Cash Return

289.8%

Annual Revenue

$71,741

AirDNA projects $320/night at 66% occupancy ($77,139). Airbtics projects $221/night at 72% occupancy ($58,117). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 61% occupancy rate, $322 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,386	$60,575	$88,589	$110,274
Occupancy	60%	73%	92%	98%
Nightly Rate	$170	$216	$252	$295

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The808 Walk to SXSW/bars/tacos/pretty people	$36,556	$143	67%	2	2	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (470)
21st FL 2BD Condo-Rainey St-Best views	$96,428	$251	100%	2	2	1	$130	✅	❌	✅	Y / Y	⭐️ 5 (152)
Del Rio at the Rainey District	$59,067	$249	60%	2	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (68)
2 BR Lux Panoramic View \| Rainey	$81,553	$215	99%	2	2	1	$130	✅	❌	✅	Y / Y	⭐️ 5 (105)
2BR Lakeview Natiivo Austin 17th-Floor	$27,609	$242	29%	2	2	1	$137	✅	❌	✅	Y / Y	⭐️ 5 (70)
Laguna at the Rainey District - Luxury Condo	$60,467	$228	69%	2	2	2	$160	✅	❌	❌	Y / Y	⭐️ 5 (56)
Waco at the Rainey District	$55,076	$206	69%	2	1.5	2	$145	✅	❌	❌	Y / Y	⭐️ 4.5 (87)
Stay in Style \| Rooftop Pool \| Breathtaking Views	$57,534	$149	98%	2	2	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (225)
Posh + Pretty Luxe Pad \| Insta-Worthy Rooftop Pool	$65,959	$173	96%	2	1.5	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (196)
Take My Breath Away \| Sky Pool \| Huge Private Deck	$67,885	$172	100%	2	2	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (213)
Radiant On Rainey \| Knockout Views \| Rooftop Pool	$50,348	$130	100%	2	2	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (222)
DT Modern 2Br Loft for ACL Walk to Nightlife	$88,166	$294	79%	2	1.5	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (38)
Amarillo at the Rainey District	$58,179	$225	68%	2	1.5	2	$145	✅	❌	❌	Y / Y	⭐️ 5 (80)
Laredo at the Rainey District	$55,904	$190	76%	2	1.5	1	$145	✅	❌	❌	Y / Y	⭐️ 4.5 (86)
Austin Rogan \| Heated Rooftop Pool\| 2BR by Barclé	$78,549	$322	63%	2	2	1	$165	✅	❌	❌	Y / Y	⭐️ 5 (39)
Jaw-Dropping Luxury Condo \| Rainey \| Rooftop Pool	$40,514	$107	97%	2	1.5	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (196)
Luxury Stay on Rainey St	$68,743	$239	75%	2	2	2	$149	✅	❌	❌	Y / Y	⭐️ 5 (57)
2BR Lux Highrise + Austin + Vibrant Rainey St	$69,915	$197	91%	2	1	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (65)
Downtown Luxury House - Walk Everywhere	$49,939	$263	50%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (109)
2BR Lakefront Natiivo Austin 29th-Floor	$43,971	$238	50%	2	2	1	$137	✅	❌	❌	Y / Y	⭐️ 5 (106)
Corner Condo 2BR Lakeview Natiivo Austin 30th-flo	$32,294	$206	41%	2	2	1	$137	✅	❌	❌	Y / Y	⭐️ 5 (89)
Frisco at the Rainey District	$83,361	$287	77%	2	1.5	2	$145	✅	❌	❌	Y / Y	⭐️ 5 (99)
Ultra Lux Rainey St. Condo - Lake & Skyline View - Rooftop Pool - Gym - Steps from Bars, Shops, Down	$80,122	$309	68%	2	2	2	$160	✅	❌	❌	Y / Y	⭐️ 5 (110)
East Austin Launch Pad	$44,963	$127	88%	2	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (158)
El Paso at the Rainey District	$55,200	$200	73%	2	1.5	2	$145	✅	❌	❌	Y / Y	⭐️ 5 (50)
Luxury Amenities in DT Austin\|Mohawk by AvantStay	$59,032	$192	81%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (60)
Emos by AvantStay \| Near 6th St in DT Austin	$53,562	$160	87%	2	1.5	1	$100	✅	❌	✅	Y / Y	⭐️ 5 (59)
Luxury 2BR \|Heated Rooftop Pool\| Austin by Barclé	$73,367	$265	71%	2	2	1	$165	✅	❌	❌	Y / Y	⭐️ 5 (53)
Exclusive Rainey Street Penthouse downtown Austin!	$128,102	$439	79%	2	2	1	$50	✅	❌	✅	Y / Y	⭐️ 5 (75)
Prime Location! Downtown 2BR walk to everything!	$60,485	$228	69%	2	1.5	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (32)
Huge 2BR Lakefront Natiivo Austin 29th-Floor	$48,974	$270	48%	2	2	1	$137	✅	❌	✅	Y / Y	⭐️ 5 (92)
2BD 2BA @Rainey • Rooftop Pool • 28F Skyline Views	$50,266	$165	74%	2	2	1	$160	✅	❌	❌	Y / Y	⭐️ 5 (124)
2BR Lakeview Natiivo Austin 30th-Floor	$42,189	$202	54%	2	1.5	1	$137	✅	❌	✅	Y / Y	⭐️ 5 (75)
Rainey Street Luxury \| Best Pool and Views in ATX	$48,287	$125	97%	2	2	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (220)
Rainey St \|Rooftop Pool\| by Barclé	$46,215	$217	55%	2	2	1	$155	✅	❌	❌	Y / Y	⭐️ 4.9 (44)
31F Luxury Rainey St Penthouse w rooftop pool	$94,241	$411	61%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (71)
Incredible View Of Downtown \| Walk To Rainey St.	$56,365	$149	96%	2	2	1	$130	✅	❌	❌	Y / Y	⭐️ 5 (115)
Luxe Modern on Rainey \| InstaWorthy Rooftop Pool	$58,429	$153	98%	2	2	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (161)
Stylish 2BR Lakefront Natiivo Austin 29th-Floor	$29,310	$256	30%	2	2	1	$137	✅	❌	❌	Y / Y	⭐️ 5 (103)
Awesome 2BR Lakeview Natiivo Austin 26th-Floor	$22,773	$249	24%	2	2	1	$137	✅	❌	❌	Y / Y	⭐️ 5 (81)

Return Metrics

289.82% 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)	$19,128	$38,256	$57,384	$76,513	$95,641	$191,282	$573,848
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	$19,128	$38,256	$57,384	$76,513	$95,641	$191,282	$573,848

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

289.82%

Payback Period Days

126

Return on Investment

289.82%

91 Rainey St Austin, Texas, 78701

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

$71,741

Annual Revenue

BNBCalc predicts this property will get $221 per night with 72% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 6% of comparables

Seasonality

40 Airbnb Comparables

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

$59,497

Avg annual revenue

72%

Avg occupancy rate

$221

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

$20k

$55k

$90k

$130k

$19,128

Profit

Revenue

$71,741

Operating Expenses

$18,065

Operating Income

$53,676

Net Effective Rent

$34,548

Profit (Cash Flow)

$19,128

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

289.82%

Payback Period Days

126