BNBCalc Short Term Rental Investment Analysis 11309 Archstone Dr, Austin, TX 78739

4 bed • 2 bath • 12 guests • $830,000

BNB

Calc

Annual Revenue

$82,271

Profit (Cash Flow)

$1,907

Cap Rate

7.0%

Annual Revenue

$82,271

AirDNA projects $488/night at 59% occupancy ($105,161). Airbtics projects $425/night at 53% occupancy ($82,271). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, $425 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$48,781	$70,224	$134,376	$188,493
Occupancy	44%	51%	65%	76%
Nightly Rate	$295	$366	$554	$664

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3Acre 4BR Home On Creek W/Pool! Hill Country Views	$48,599	$263	48%	4	2	2	$199	✅	❌	✅	Y / Y	⭐️ 4.9 (39)
Luxury & Beautiful 4-bedroom, Hot spa, Green belt	$107,287	$545	53%	4	4	1	$195	✅	✅	✅	Y / Y	⭐️ 5 (14)
Epic Pool & Hot Tub \| Sleeps 16	$108,380	$411	66%	4	5	1	$500	✅	✅	✅	Y / Y	⭐️ 5 (1)
The Near and Deer ATX Retreat * 1 Acre * King Bed*	$36,726	$286	33%	4	2	2	$170	❌	❌	✅	Y / Y	⭐️ 5 (34)
New \| Contemporary South Austin Manor!	$57,815	$236	64%	4	2	2	$210	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Jester King Inn Coyote Cabin	$31,591	$248	33%	4	1	2	$135	❌	❌	✅	N / Y	⭐️ 4.6 (76)
~Pool 4BR/2BA Retreat in South Austin~	$60,548	$313	51%	4	2	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (119)
The Foothills House in Dripping Springs	$112,303	$345	86%	4	4	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (42)
💦Austin Abode \| 4 Bedrooms \| Pool \| Sleeps 11	$42,571	$283	40%	4	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (40)
Enjoy ATX \| Spacious 🏡 Perfect for Families	$28,597	$131	54%	4	2	2	$190	❌	❌	✅	Y / Y	⭐️ 5 (120)
Tranquil Austin House- Good for Families	$87,589	$372	63%	4	4	3	$325	✅	✅	❌	Y / Y	⭐️ 4.8 (60)
Driftwood Manor \| 4BR, Swimming Pool	$61,194	$299	54%	4	5	1	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (12)
Indoor-Outdoor Living in a Amazing Retreat	$121,761	$655	50%	4	4	3	$175	❌	✅	❌	Y / Y	⭐️ 5 (73)
Office, Patio, Yard, Pet Friendly, Playground	$55,268	$195	73%	4	2	2	$220	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Upgraded Modern Bungalow Style w/ King Bed!	$35,992	$149	66%	4	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Deer Oh Deer	$95,878	$354	74%	4	4	2	$225	❌	✅	✅	Y / Y	⭐️ 5 (42)
Manchaca Meadows \| Hot Tub \| 15 min to DT	$47,160	$279	44%	4	2	1	$175	✅	✅	✅	Y / Y	⭐️ 4.9 (32)
Family Friendly Getaway Home Office, 30 Day, Pool	$107,363	$383	76%	4	2	2	$152	✅	❌	❌	Y / Y	⭐️ 5 (8)
Garden Party	$240,372	$847	77%	4	2	2	$300	✅	❌	❌	Y / Y	⭐️ 5 (5)
Welcome to Whitetail Ridge!	$62,598	$348	47%	4	2	2	$135	✅	❌	✅	Y / Y	⭐️ 5 (19)
New 4/2 home just south of Austin.	$43,301	$210	55%	4	2	2	$100	❌	❌	✅	Y / N	⭐️ 5 (1)
Lap Pool, 1+ Acre, 4 Bedroom Oasis in S. Austin	$205,980	$617	91%	4	4	3	$160	✅	❌	✅	Y / Y	⭐️ 5 (44)
South Austin Group Retreat/Swimspa/Backyard FUN!	$130,882	$794	44%	4	3	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (104)
~La Alexandria~ Winner of Best Backyard in Austin!	$73,510	$372	51%	4	3	1	$270	✅	✅	❌	Y / Y	⭐️ 5 (39)
A Hill Country Escape	$70,723	$338	54%	4	3	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (62)
TheHideawayVaca - South Austin:Backyard Pool Oasis	$91,203	$372	65%	4	3	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (65)
Exceptional Pool with Amazing Modern Amenities	$146,795	$746	52%	4	2	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (23)
Multiple Family/Friends Setup on 2 woodsy acres!	$193,528	$949	54%	4	3	2	$225	✅	✅	❌	Y / Y	⭐️ 5 (8)
Austin Getaway! Private Pool, Hot Tub and Dog Run	$98,131	$560	47%	4	3	2	$250	✅	✅	✅	Y / Y	⭐️ 4.9 (49)
Free $100 I 4 King BD I 4 Priv Bath I Duplex I Pet	$107,316	$350	83%	4	5	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (1)
NEW Austin Hill Country - pool, fire pit, 4 bdrm	$79,031	$310	68%	4	3	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (38)
Hill Country Heaven - 15 Minutes to Downtown	$103,080	$552	49%	4	3	2	$375	✅	❌	✅	Y / Y	⭐️ 4.8 (71)
Central SW Austin 4/2 w/ fenced backyard (30 day)	$105,500	$639	45%	4	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (8)
Spacious Hill Country Getaway-Convenient Location	$80,444	$470	46%	4	3	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (76)
4-bedroom home in Austin (15 min 2 DT) sleeps 12	$45,468	$325	36%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
5 ACRES*Newly Renovated 4 Bedroom Home	$58,508	$361	44%	4	3	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (54)

Return Metrics

0.94% 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)	$1,906	$3,813	$5,720	$7,627	$9,533	$19,067	$57,203
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$664,000	$664,000	$664,000	$664,000	$664,000	$664,000	$664,000
Down Payment	$166,000	$166,000	$166,000	$166,000	$166,000	$166,000	$166,000
Property Appreciation	$24,900	$50,547	$76,963	$104,172	$132,197	$285,450	$1,184,627
Total Return	$856,806	$884,360	$912,683	$941,799	$971,731	$1,134,518	$2,071,830

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.94%

Cap Rate

6.97%

Return on Investment

17.35%

11309 Archstone Dr Austin, TX, 78739

4 bed • 2 bath • 12 guests

Purchase Price

Est. $3,981/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$1,906

Annual Profit

7.0%

Cap Rate

0.9%

Cash on Cash

$82,271

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $488/night at 59% occupancy.Projected nightly rate is $425/night at 53% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$84,516

Avg annual revenue

53%

Avg occupancy rate

$425

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

$30k

$95k

$165k

$240k

$1,907

Profit

Revenue

$82,271

Operating Expenses

$24,375

Operating Income

$57,896

Mortgage & Taxes

$55,989

Profit (Cash Flow)

$1,907

$201,400

Cash Investment

Down Payment

$166,000

Renos & Furnishing

$10,500

Closing Costs

$24,900

Total

$201,400

DSCR Ratio

Acceptable

1.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.94%

Cap Rate

6.97%

Return on Investment

17.35%

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

$39,393

Deductible property tax

$8,217

Your total deduction

$81,769

Your adjusted annual income

$150,000 - $81,769 = $68,231

Taxes on $68,231 (30%)

$20,469

Your old tax bill

$45,000

Your new tax bill

$20,469

Estimated tax savings

$24,531

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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -