BNBCalc Short Term Rental Investment Analysis 106 Mooncoin Dr, Georgetown, TX 78626

4 bed • 3 bath • 12 guests • $2,350

BNB

Calc

Annual Revenue

$48,008

Profit (Cash Flow)

$27,928

Cap Rate

1195.2%

Annual Revenue

$48,008

AirDNA projects $212/night at 62% occupancy ($48,007). Airbtics projects $321/night at 56% occupancy ($65,656). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 62% occupancy rate, $212 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,138	$50,332	$104,400	$160,151
Occupancy	45%	55%	70%	74%
Nightly Rate	$195	$235	$392	$574

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Blue Haven \| Sleeps 8 \| Downtown Georgetown	$57,640	$332	45%	4	2	1	$185	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Charming & Bright W/ Lounging Pool	$55,292	$187	75%	4	2	2	$180	✅	❌	❌	Y / Y	⭐️ 4.7 (53)
The Tipsy Shack: Center of Downtown Round Rock!	$50,660	$350	39%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (129)
Historic Georgetown Bungalow W/ Yard & RV Parking	$29,710	$200	36%	4	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
The Poppy House with Swim Spa -Downtown Georgetown	$72,214	$403	46%	4	2	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (42)
Carnley House: Luxury 4 beds, with Huge Pool	$120,384	$820	39%	4	5	3	$300	✅	✅	❌	Y / Y	⭐️ 5 (15)
Round Rock Oasis w/ 4 Bedrooms & Outdoor Firepit	$32,708	$172	45%	4	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (109)
Home in Downtown Round Rock!	$35,118	$155	59%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (202)
Modern luxury home - on 1/2 acre near Kalahari	$49,769	$196	63%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (104)
4b2b Modern Family Retreat \| Convenient location	$28,287	$156	47%	4	2	3	$70	❌	❌	✅	Y / Y	⭐️ 4.6 (10)
Historic Claibourne House	$87,845	$436	53%	4	4	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (39)
Gorgeous Georgetown Home, Walk to the Square!	$163,480	$1,007	43%	4	4	2	$258	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Space For Everyone In Family Friendly Neighborhood	$75,370	$225	87%	4	4	2	$180	❌	❌	✅	Y / Y	⭐️ 4.9 (107)
Near Austin, Modpool & Fully Stocked Kitchen	$107,252	$842	34%	4	2	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (30)
NEW \| The Georgetown Gem	$156,569	$684	61%	4	4	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (36)
AmazingLuxury Home Minutes to Kalahari/DellDiamond	$87,208	$325	68%	4	4	2	$185	✅	❌	❌	Y / Y	⭐️ 5 (83)
Round Rock Supernova minutes to RR Multipurpose	$39,733	$193	55%	4	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (20)
Casa Verde 4 BR Mid-century Charmer in Old Town!	$75,530	$253	76%	4	2	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (36)
O.W.L. House - sleeps 8	$68,815	$306	59%	4	2	2	$225	✅	❌	❌	Y / Y	⭐️ 4.8 (29)
Spacious, Updated & Clean ~15 mins Domain/Kalahari	$46,040	$224	54%	4	4	2	$109	❌	❌	❌	Y / Y	⭐️ 4.9 (151)
'Serenity On The San Gabriel' Riverfront \| Kayaks	$129,614	$472	73%	4	2	2	$235	❌	❌	✅	Y / Y	⭐️ 5 (47)
Amazing Luxury home, Oasis backyard	$71,856	$456	41%	4	4	2	$280	✅	✅	❌	Y / Y	⭐️ 4.8 (7)
~4BD w/Pool. Near Golf, Waterparks & DellDiamond!	$53,921	$198	70%	4	2	4	$175	✅	❌	✅	Y / Y	⭐️ 4.8 (89)
Small town charmer home, 5-min walk to GT Square	$75,103	$234	85%	4	2	2	$135	❌	❌	✅	Y / Y	⭐️ 5 (59)
Long term possible (inquire about long term price)	$35,487	$127	71%	4	2	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (25)
Round Rock Home Rental w/ Fenced Yard + Patio!	$98,406	$562	46%	4	2	2	$207	❌	❌	❌	Y / Y	⭐️ 5 (13)
4BRs, Sleeps 8, Playset, Shop & Fun nearby!	$57,373	$199	73%	4	2	1	$175	✅	❌	✅	Y / Y	⭐️ 4.8 (32)
Private Pool and only 1.5 Miles to Lake Georgetown	$49,645	$251	49%	4	2	2	$175	✅	❌	✅	N / Y	⭐️ 4.7 (176)
The Southwestern Vibe-Hot Tub, 3 Bath, Game Room	$59,246	$263	58%	4	3	2	$175	✅	✅	❌	Y / Y	⭐️ 4.9 (78)
Comfy 4 bedroom home with outdoor oasis	$42,914	$200	47%	4	2	2	$225	✅	❌	✅	Y / Y	⭐️ 4.3 (29)
Deer-Watching Delight: Fiber, Spacious Living!	$74,154	$390	48%	4	4	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (13)
Cute Comfy bungalow house in N Austin	$27,113	$100	70%	4	2	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (286)
Spacious HOME away from home!	$43,013	$189	59%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (141)
Modern Farmhouse on the Square-Complete Reno 4/3	$54,524	$346	42%	4	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (34)
Round Rock Oasis minutes from Downtown Austin	$33,287	$142	56%	4	3	3	$275	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Hutto 4 Bedroom - Spacious - Lovely Private Home	$41,574	$175	58%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (73)
Large 4/2 with 7 Beds in Great Area Crews Welcome	$44,442	$223	50%	4	2	3	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (81)
MBA Executive & Vacation Rentals LLC The MBA House	$31,502	$237	35%	4	3	3	$180	❌	❌	❌	Y / Y	⭐️ 4.7 (72)
'Birds of Paradise' - In Path of Total Eclipse!	$115,831	$399	74%	4	3	1	$290	✅	❌	✅	Y / Y	⭐️ 5 (24)
Stay at Steph's Farmhouse!	$58,664	$216	70%	4	3	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (200)

Return Metrics

247.35% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$27,928	$55,856	$83,784	$111,712	$139,640	$279,281	$837,844
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,880	$1,880	$1,880	$1,880	$1,880	$1,880	$1,880
Down Payment	$470	$470	$470	$470	$470	$470	$470
Property Appreciation	$70	$143	$217	$294	$374	$808	$3,354
Total Return	$30,348	$58,349	$86,352	$114,357	$142,365	$282,439	$843,548

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

247.35%

Cap Rate

1,195.17%

Return on Investment

248.18%

106 Mooncoin Dr Georgetown, TX, 78626

4 bed • 3 bath • 12 guests

Purchase Price

Est. $11/mo

This property is for sale!

Contact Agent

11322

Airbnb Investor Score

$27,928

Annual Profit

1195.2%

Cap Rate

247.4%

Cash on Cash

$48,008

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $212/night at 62% occupancy.Projected nightly rate is $321/night at 56% occupancy.

Occupancy Rate

Top 33% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

40 Airbnb Comparables

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

$65,932

Avg annual revenue

56%

Avg occupancy rate

$321

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

$25k

$70k

$115k

$165k

$27,928

Profit

Revenue

$48,008

Operating Expenses

$19,921

Operating Income

$28,087

Mortgage & Taxes

$159

Profit (Cash Flow)

$27,928

$11,291

Cash Investment

Down Payment

$470

Renos & Furnishing

$10,750

Closing Costs

$71

Total

$11,291

DSCR Ratio

Strong

177.18

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

247.35%

Cap Rate

1,195.17%

Return on Investment

248.18%

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

$112

Deductible property tax

$23

Your total deduction

-$26,212

Your adjusted annual income

$150,000 - -$26,212 = $176,212

Taxes on $176,212 (30%)

$52,864

Your old tax bill

$45,000

Your new tax bill

$52,864

Estimated tax savings

-$7,864

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: -