BNBCalc Short Term Rental Investment Analysis 117 Silverwood Trl, Georgetown, TX 78628

4 bed • 4 bath • 12 guests • $0

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$87,936

Profit (Cash Flow)

$62,824

Cap Rate

Infinity%

Annual Revenue

$87,936

AirDNA projects $477/night at 48% occupancy ($83,626). Airbtics projects $463/night at 52% occupancy ($87,936). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 52% occupancy rate, $463 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$50,298	$76,215	$114,244	$220,204
Occupancy	38%	49%	64%	69%
Nightly Rate	$339	$401	$463	$842

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Poppy House with Swim Spa -Downtown Georgetown	$77,917	$390	49%	4	2	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (40)
Gorgeous Georgetown Home, Walk to the Square!	$121,828	$876	36%	4	4	2	$258	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Historic Claibourne House	$92,821	$436	56%	4	4	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (38)
Blue Haven \| Sleeps 8 \| Downtown Georgetown	$52,894	$302	43%	4	2	1	$185	❌	❌	❌	Y / Y	⭐️ 4.9 (49)
Carnley House: Luxury 4 beds, with Huge Pool	$111,204	$839	35%	4	5	2	$300	✅	✅	❌	Y / Y	⭐️ 5 (14)
'Serenity On The San Gabriel' Riverfront \| Kayaks	$123,592	$473	68%	4	2	1	$235	❌	❌	✅	Y / Y	⭐️ 5 (44)
New! Small town charmer home, 5 min walk DT/Square	$71,941	$224	85%	4	2	2	$135	❌	❌	✅	Y / Y	⭐️ 5 (41)
Country Club Getaway-Completely Renovated 4/3	$64,571	$338	49%	4	3	2	$260	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Modern Farmhouse on the Square-Complete Reno 4/3	$49,828	$345	37%	4	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (27)
'Birds of Paradise' - In Path of Total Eclipse!	$108,804	$412	67%	4	3	1	$290	✅	❌	✅	Y / Y	⭐️ 5 (24)

Return Metrics

571.13% 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)	$62,824	$125,648	$188,473	$251,297	$314,122	$628,244	$1,884,733
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$62,824	$125,648	$188,473	$251,297	$314,122	$628,244	$1,884,733

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

571.13%

Cap Rate

∞%

Return on Investment

571.13%

117 Silverwood Trl Georgetown, TX, 78628

4 bed • 4 bath • 12 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

Infinity

Airbnb Investor Score

$62,824

Annual Profit

Infinity%

Cap Rate

571.1%

Cash on Cash

$87,936

Annual Revenue

BNBCalc predicts this property will get $463 per night with 52% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$87,540

Avg annual revenue

52%

Avg occupancy rate

$463

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

$50k

$75k

$100k

$125k

$62,824

Profit

Revenue

$87,936

Operating Expenses

$25,112

Operating Income

$62,824

Mortgage & Taxes

Profit (Cash Flow)

$62,824

$11,000

Cash Investment

Down Payment

Renos & Furnishing

$11,000

Closing Costs

Total

$11,000

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

571.13%

Cap Rate

∞%

Return on Investment

571.13%

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

Deductible property tax

Your total deduction

-$61,306

Your adjusted annual income

$150,000 - -$61,306 = $211,306

Taxes on $211,306 (30%)

$63,392

Your old tax bill

$45,000

Your new tax bill

$63,392

Estimated tax savings

-$18,392

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:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: LAND

Stories: -

Lot size: -

Building area: -

Garage: No

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: -