BNBCalc Short Term Rental Investment Analysis 12005 Pino Alto Dr, Austin, TX 78725

3 bed • 2 bath • 9 guests • $2,650

BNB

Calc

Annual Revenue

$53,815

Profit (Cash Flow)

$32,960

Cap Rate

1250.5%

Annual Revenue

$53,815

AirDNA projects $268/night at 53% occupancy ($51,879). Airbtics projects $278/night at 53% occupancy ($53,815). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 53% occupancy rate, $278 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,108	$45,833	$77,322	$132,215
Occupancy	39%	53%	67%	71%
Nightly Rate	$200	$227	$307	$493

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
FULL 3bd/2.5ba \| Near ABIA, DT, COTA, Atx Rodeo	$48,863	$199	64%	3	3	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (52)
Juniper House \| East ATX Getaway \| Near Airport	$41,590	$145	71%	3	1	1	$170	❌	❌	❌	Y / Y	⭐️ 4.7 (72)
Stunning Austin Home ~ 12 Mi to Downtown!	$73,202	$487	38%	3	3	2	$181	✅	✅	❌	Y / Y	⭐️ 4.5 (27)
Modern 3 Bed 3 Bath w/ Private Yard	$43,409	$323	35%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
3BR\|2.5BA\| close to Downtown, Tesla	$60,260	$228	69%	3	3	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (12)
NEW Modern Instagrammable Home w/ Dream Backyard	$55,475	$552	26%	3	3	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (9)
Newly renovated 3-bedroom home	$33,418	$206	43%	3	3	2	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Entire 3 BA/2.5 BR home just minutes from downtown	$43,473	$261	43%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
AGRADABLE CASA PARA DISFRUTAR A 1 MILLA DE TESLA	$38,532	$157	64%	3	2	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (24)
East Austin 3-BR - Secluded St, Large Yard	$63,692	$226	77%	3	1	14	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (13)

Return Metrics

361.82% 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)	$32,960	$65,920	$98,881	$131,841	$164,801	$329,603	$988,810
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,120	$2,120	$2,120	$2,120	$2,120	$2,120	$2,120
Down Payment	$530	$530	$530	$530	$530	$530	$530
Property Appreciation	$79	$161	$245	$332	$422	$911	$3,782
Total Return	$35,689	$68,732	$101,776	$134,823	$167,873	$333,164	$995,242

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

361.82%

Cap Rate

1,250.53%

Return on Investment

362.98%

12005 Pino Alto Dr Austin, TX, 78725

3 bed • 2 bath • 9 guests

Purchase Price

Est. $13/mo

This property is for sale!

Contact Agent

12127

Airbnb Investor Score

$32,960

Annual Profit

1250.5%

Cap Rate

361.8%

Cash on Cash

$53,815

Annual Revenue

BNBCalc predicts this property will get $278 per night with 53% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$50,191

Avg annual revenue

53%

Avg occupancy rate

$278

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

$45k

$60k

$75k

$32,960

Profit

Revenue

$53,815

Operating Expenses

$20,676

Operating Income

$33,139

Mortgage & Taxes

$179

Profit (Cash Flow)

$32,960

$9,110

Cash Investment

Down Payment

$530

Renos & Furnishing

$8,500

Closing Costs

$80

Total

$9,110

DSCR Ratio

Strong

185.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

361.82%

Cap Rate

1,250.53%

Return on Investment

362.98%

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

$126

Deductible property tax

$26

Your total deduction

-$31,525

Your adjusted annual income

$150,000 - -$31,525 = $181,525

Taxes on $181,525 (30%)

$54,457

Your old tax bill

$45,000

Your new tax bill

$54,457

Estimated tax savings

-$9,457

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 0.2

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -