BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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}

Percentiles25%50%75%90%
Revenue$34,138$50,332$104,400$160,151
Occupancy45%55%70%74%
Nightly Rate$195$235$392$574

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Blue Haven | Sleeps 8 | Downtown Georgetown

No image available

$57,640
$332
45%
421$185❌❌❌Y / Y⭐️ 4.9 (53)
Charming & Bright W/ Lounging Pool

No image available

$55,292
$187
75%
422$180✅❌❌Y / Y⭐️ 4.7 (53)
The Tipsy Shack: Center of Downtown Round Rock!

No image available

$50,660
$350
39%
422$175❌❌❌Y / Y⭐️ 5 (129)
Historic Georgetown Bungalow W/ Yard & RV Parking

No image available

$29,710
$200
36%
411$150❌❌✅Y / Y⭐️ 4.8 (50)
The Poppy House with Swim Spa -Downtown Georgetown

No image available

$72,214
$403
46%
422$300❌✅❌Y / Y⭐️ 5 (42)
Carnley House: Luxury 4 beds, with Huge Pool

No image available

$120,384
$820
39%
453$300✅✅❌Y / Y⭐️ 5 (15)
Round Rock Oasis w/ 4 Bedrooms & Outdoor Firepit

No image available

$32,708
$172
45%
422$180❌❌❌Y / Y⭐️ 5 (109)
Home in Downtown Round Rock!

No image available

$35,118
$155
59%
422$125❌❌❌Y / Y⭐️ 4.8 (202)
Modern luxury home - on 1/2 acre near Kalahari

No image available

$49,769
$196
63%
422$150❌❌❌Y / Y⭐️ 4.8 (104)
4b2b Modern Family Retreat | Convenient location

No image available

$28,287
$156
47%
423$70❌❌✅Y / Y⭐️ 4.6 (10)
Historic Claibourne House

No image available

$87,845
$436
53%
442$100❌❌❌Y / Y⭐️ 5 (39)
Gorgeous Georgetown Home, Walk to the Square!

No image available

$163,480
$1,007
43%
442$258❌❌❌Y / Y⭐️ 4.8 (23)
Space For Everyone In Family Friendly Neighborhood

No image available

$75,370
$225
87%
442$180❌❌✅Y / Y⭐️ 4.9 (107)
Near Austin, Modpool & Fully Stocked Kitchen

No image available

$107,252
$842
34%
422$125✅✅❌Y / Y⭐️ 5 (30)
NEW | The Georgetown Gem

No image available

$156,569
$684
61%
442$250✅❌❌Y / Y⭐️ 5 (36)
AmazingLuxury Home Minutes to Kalahari/DellDiamond

No image available

$87,208
$325
68%
442$185✅❌❌Y / Y⭐️ 5 (83)
Round Rock Supernova minutes to RR Multipurpose

No image available

$39,733
$193
55%
423$100❌❌❌Y / Y⭐️ 5 (20)
Casa Verde 4 BR Mid-century Charmer in Old Town!

No image available

$75,530
$253
76%
421$160❌❌❌Y / Y⭐️ 5 (36)
O.W.L. House - sleeps 8

No image available

$68,815
$306
59%
422$225✅❌❌Y / Y⭐️ 4.8 (29)
Spacious, Updated & Clean ~15 mins Domain/Kalahari

No image available

$46,040
$224
54%
442$109❌❌❌Y / Y⭐️ 4.9 (151)
'Serenity On The San Gabriel' Riverfront | Kayaks

No image available

$129,614
$472
73%
422$235❌❌✅Y / Y⭐️ 5 (47)
Amazing Luxury home, Oasis backyard

No image available

$71,856
$456
41%
442$280✅✅❌Y / Y⭐️ 4.8 (7)
~4BD w/Pool. Near Golf, Waterparks & DellDiamond!

No image available

$53,921
$198
70%
424$175✅❌✅Y / Y⭐️ 4.8 (89)
Small town charmer home, 5-min walk to GT Square

No image available

$75,103
$234
85%
422$135❌❌✅Y / Y⭐️ 5 (59)
Long term possible (inquire about long term price)

No image available

$35,487
$127
71%
422$145❌❌✅Y / Y⭐️ 5 (25)
Round Rock Home Rental w/ Fenced Yard + Patio!

No image available

$98,406
$562
46%
422$207❌❌❌Y / Y⭐️ 5 (13)
4BRs, Sleeps 8, Playset, Shop & Fun nearby!

No image available

$57,373
$199
73%
421$175✅❌✅Y / Y⭐️ 4.8 (32)
Private Pool and only 1.5 Miles to Lake Georgetown

No image available

$49,645
$251
49%
422$175✅❌✅N / Y⭐️ 4.7 (176)
The Southwestern Vibe-Hot Tub, 3 Bath, Game Room

No image available

$59,246
$263
58%
432$175✅✅❌Y / Y⭐️ 4.9 (78)
Comfy 4 bedroom home with outdoor oasis

No image available

$42,914
$200
47%
422$225✅❌✅Y / Y⭐️ 4.3 (29)
Deer-Watching Delight: Fiber, Spacious Living!

No image available

$74,154
$390
48%
442$300❌❌✅Y / Y⭐️ 5 (13)
Cute Comfy bungalow house in N Austin

No image available

$27,113
$100
70%
422$75❌❌✅Y / Y⭐️ 4.8 (286)
*Spacious HOME away from home!*

No image available

$43,013
$189
59%
433$200❌❌❌Y / Y⭐️ 5 (141)
Modern Farmhouse on the Square-Complete Reno 4/3

No image available

$54,524
$346
42%
432$190❌❌❌Y / Y⭐️ 5 (34)
Round Rock Oasis minutes from Downtown Austin

No image available

$33,287
$142
56%
433$275❌❌❌Y / Y⭐️ 4.5 (30)
Hutto 4 Bedroom - Spacious - Lovely Private Home

No image available

$41,574
$175
58%
422$150❌❌❌Y / Y⭐️ 4.6 (73)
Large 4/2 with 7 Beds in Great Area Crews Welcome

No image available

$44,442
$223
50%
423$170❌❌✅Y / Y⭐️ 4.8 (81)
MBA Executive & Vacation Rentals LLC The MBA House

No image available

$31,502
$237
35%
433$180❌❌❌Y / Y⭐️ 4.7 (72)
'Birds of Paradise' - In Path of Total Eclipse!

No image available

$115,831
$399
74%
431$290✅❌✅Y / Y⭐️ 5 (24)
Stay at Steph's Farmhouse!

No image available

$58,664
$216
70%
432$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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

247.35%

Cap Rate

1,195.17%

Return on Investment

248.18%

property-location

106 Mooncoin Dr Georgetown, TX, 78626

4 bed • 3 bath • 12 guests

Est. $11/mo

Agent

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.

Top 33% of comparables

Top 61% of comparables


Seasonality

Sign up to view the full seasonality chart

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

Sign up to see the data on 40 all comparables

$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

3%

Revenue Appreciation

0%

Cash on Cash Return

247.35%

Cap Rate

1,195.17%

Profit (Cummulative)

$27,928

$1,880

$10,750

$71

$0

Total Gain

$28,022

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: -