BNBCalc Short Term Rental Investment Analysis 101 Blackbear Dr, Hutto, TX 78634

4 bed • 3 bath • 12 guests • $388,990

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$48,194

Profit (Cash Flow)

$2,009

Cap Rate

7.3%

Annual Revenue

$48,194

AirDNA projects $203/night at 65% occupancy ($48,193). Airbtics projects $212/night at 65% occupancy ($50,330). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 65% occupancy rate, $203 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,441	$48,651	$64,921	$75,787
Occupancy	62%	64%	68%	70%
Nightly Rate	$178	$195	$240	$271

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hip, Spacious Hutto Home 4/2, Mins to Dining/Shops	$49,492	$184	69%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (31)
Modern luxury home - on 1/2 acre near Kalahari	$56,825	$202	68%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (89)
New Home, Quiet Neighborhood!	$58,907	$252	63%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Large 4/2 with 7 Beds in Great Area Crews Welcome	$47,793	$206	56%	4	2	3	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (78)
1 Acre Oasis - A Restful Retreat w/ Pool	$77,013	$334	63%	4	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (54)
Greater Austin Getaway Sleeps 10	$49,275	$162	81%	4	2	180	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (118)
Spacious Resort Minutes from Kalahari Waterpark	$42,661	$188	62%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Quiet Full Private Home - Kalahari - Dell Diamond	$45,540	$154	68%	4	3	2	$179	❌	❌	✅	Y / Y	⭐️ 4.8 (159)
Hutto Escape Green Pasture	$39,685	$176	56%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (61)
Cozy Home	$63,771	$264	66%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)

Return Metrics

2% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,008	$4,017	$6,026	$8,034	$10,043	$20,086	$60,260
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,821	$7,878	$12,186	$16,759	$21,614	$50,768	$311,192
Down Payment	$77,798	$77,798	$77,798	$77,798	$77,798	$77,798	$77,798
Property Appreciation	$11,669	$23,689	$36,069	$48,821	$61,956	$133,780	$555,190
Total Return	$95,297	$113,383	$132,080	$151,413	$171,411	$282,433	$1,004,441

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

Cap Rate

7.26%

Return on Investment

17.46%

101 Blackbear Dr Hutto, TX, 78634

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,866/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$2,008

Annual Profit

7.3%

Cap Rate

2.0%

Cash on Cash

$48,194

Annual Revenue

BNBCalc predicts this property will get $212 per night with 65% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$53,096

Avg annual revenue

65%

Avg occupancy rate

$212

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

$40k

$50k

$65k

$80k

$2,009

Profit

Revenue

$48,194

Operating Expenses

$19,945

Operating Income

$28,249

Mortgage & Taxes

$26,240

Profit (Cash Flow)

$2,009

$100,218

Cash Investment

Down Payment

$77,798

Renos & Furnishing

$10,750

Closing Costs

$11,670

Total

$100,218

DSCR Ratio

Acceptable

1.08

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

Cap Rate

7.26%

Return on Investment

17.46%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$18,462

Deductible property tax

$3,851

Your total deduction

$38,011

Your adjusted annual income

$150,000 - $38,011 = $111,989

Taxes on $111,989 (30%)

$33,597

Your old tax bill

$45,000

Your new tax bill

$33,597

Estimated tax savings

$11,403

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -