Airbnb Calculator
Fast, Free, and Data-Powered Airbnb ROI Estimates
Enter any address to get instant ROI analysis, revenue projections, and investment insights
Fast, Free, and Data-Powered Airbnb ROI Estimates
Enter any address to get instant ROI analysis, revenue projections, and investment insights
912 Hill Circle West Drive, Marble Falls, TX, USA
Cap Rate, Annual Revenue, Occupancy Rate
Annual Revenue
$53,205
Occupancy Rate
62.2%
Average Daily Rate
$312
Cap Rate
1.6%
Cash on Cash
-5%
Net Income
$-45,819
Understanding Your Metrics
Market data shows historical performance, while calculated projections are based on your financial assumptions. Edit financial assumptions to see how they affect your projections.
| Name | Annual Revenue | Occupancy Rate | Average Daily Rate | Beds | Baths | Days Available |
|---|---|---|---|---|---|---|
| $76,691 | 84% | $327 | 3 | 2 | 219 | |
| $58,807 | 34% | $659 | 3 | 2 | 258 | |
| $55,915 | 54% | $265 | 3 | 2 | 365 | |
| $54,309 | 58% | $289 | 3 | 2 | 335 | |
| $53,063 | 51% | $265 | 3 | 2 | 363 | |
| $52,940 | 54% | $263 | 3 | 2 | 357 | |
| $52,364 | 82% | $165 | 3 | 2 | 348 | |
| $44,997 | 51% | $264 | 3 | 2 | 307 | |
| $38,975 | 56% | $196 | 3 | 2 | 297 | |
| $35,302 | 80% | $197 | 3 | 2 | 239 |
Estimated Investment Value
About this data
The investment projections displayed in this chart are based on financial assumptions including property appreciation rates, rental income growth, expenses, and financing terms.
You can customize these assumptions using the "Edit financial assumptions" button above to see how different scenarios affect your investment returns.
Connect with a lender specializing in short-term rentals
Find investor-friendly Airbnb agents
Supercharge Your Real Estate Business with AI
Meet Your New Marketing & Lead CopilotDisclaimer
This page and the data presented are for informational purposes only. The information provided should not be construed as financial, legal, or investment advice. Market conditions can change rapidly, and past performance does not guarantee future results. Always consult with qualified professionals before making investment decisions.
