Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1300 Crossing Pl, Austin, TX, 78741

2 bed • 2 bath • 6 guests • $1,325

BNB

Calc

Annual Revenue

$31,338

Profit (Cash Flow)

$13,495

Cap Rate

1025.2%

Annual Revenue

$31,338

AirDNA projects $169/night at 56% occupancy ($34,566). Airbtics projects $158/night at 60% occupancy ($34,625). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 60% occupancy rate, $143 rate per night.

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

Percentiles25%50%75%90%
Revenue$23,966$35,845$52,005$72,667
Occupancy53%61%69%80%
Nightly Rate$116$152$195$236

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
$26,911
$112
61%
221$100✅❌✅Y / Y⭐️ 5 (87)
$40,260
$200
55%
222$0✅❌✅Y / Y⭐️ 4.5 (43)
$21,697
$101
53%
222$100✅❌✅Y / Y⭐️ 5 (14)
$38,005
$236
44%
222$0✅✅✅Y / Y⭐️ 4.8 (38)
$48,780
$238
56%
222$0✅✅✅Y / Y⭐️ 4.5 (66)
$27,684
$182
39%
222$85✅✅✅Y / Y⭐️ 4.5 (36)
$33,936
$244
38%
222$0✅✅✅Y / Y⭐️ 4.9 (38)
$39,048
$227
47%
222$0✅❌✅Y / Y⭐️ 4.8 (36)
$51,606
$235
60%
222$0✅✅✅Y / Y⭐️ 4.8 (40)
$42,273
$231
50%
222$0✅❌✅Y / Y⭐️ 4.8 (43)
$35,767
$142
63%
221$120✅✅✅Y / Y⭐️ 4.5 (41)
$21,600
$90
60%
221$85✅✅✅Y / Y⭐️ 4.7 (34)
$59,453
$262
62%
222$0✅✅✅Y / Y⭐️ 4.8 (33)
$33,706
$154
53%
221$130✅✅✅Y / Y⭐️ 4.6 (50)
$20,236
$63
69%
221$120✅✅✅Y / Y⭐️ 4.8 (64)
$22,662
$94
61%
221$85✅✅✅Y / Y⭐️ 4.6 (21)
$40,914
$150
69%
221$120✅✅✅Y / Y⭐️ 4.6 (32)
$21,316
$66
73%
221$120✅✅✅Y / Y⭐️ 4.6 (49)
$42,395
$172
64%
221$75❌❌✅Y / Y⭐️ 4.5 (21)
$36,572
$159
60%
22.51$127❌❌✅Y / Y⭐️ 5 (90)
$75,526
$245
82%
222$165✅✅❌Y / Y⭐️ 5 (138)
$23,261
$93
62%
221$85✅✅✅Y / Y⭐️ 4.6 (25)
$17,124
$96
45%
222$110✅❌✅Y / Y⭐️ 4.5 (6)
$59,531
$194
82%
221$75✅❌✅Y / Y⭐️ 4.5 (12)
$39,451
$155
66%
221$120✅✅✅Y / Y⭐️ 4.7 (37)
$31,189
$145
50%
221$120✅✅✅Y / Y⭐️ 4.7 (28)
$25,965
$109
63%
221$100✅❌✅Y / Y⭐️ 4.5 (11)
$29,411
$146
50%
221$100✅✅✅Y / Y⭐️ 4 (25)
$30,356
$143
58%
222$0✅❌✅Y / Y⭐️ 4.9 (42)
$44,771
$151
80%
212$85❌❌❌Y / Y⭐️ 5 (45)
$33,335
$151
55%
221$200✅❌✅Y / Y⭐️ 5 (18)
$38,688
$154
62%
221$120✅✅✅Y / Y⭐️ 4.9 (17)
$38,376
$159
62%
221$160❌❌✅Y / Y⭐️ 5 (22)
$65,050
$216
80%
221$75❌❌✅Y / Y⭐️ 5 (84)
$27,181
$86
82%
221$70✅❌❌Y / Y⭐️ 4.7 (39)
$30,496
$132
54%
221$120✅✅✅Y / Y⭐️ 4.5 (52)
$21,300
$118
44%
222$100✅❌✅Y / Y⭐️ 4.5 (8)
$45,937
$163
77%
221$0✅❌✅Y / Y⭐️ 4 (14)
$40,344
$151
73%
221$0✅❌✅Y / Y⭐️ 4.5 (17)
$41,248
$161
70%
221$0✅❌✅Y / Y⭐️ 4.5 (21)

Return Metrics

198.31% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$13,494$26,989$40,483$53,978$67,473$134,946$404,838
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,060$1,060$1,060$1,060$1,060$1,060$1,060
Down Payment$265$265$265$265$265$265$265
Property Appreciation$39$80$122$166$211$455$1,891
Total Return$14,859$28,394$41,931$55,469$69,009$136,726$408,054

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

198.31%

Cap Rate

1,025.2%

Return on Investment

199.08%

property-location

1300 Crossing Pl Austin, Texas, 78741

2 bed • 2 bath • 6 guests

Est. $6/mo

Agent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide


Laws


Market Data

9668

Airbnb Investor Score

$13,494

Annual Profit

1025.2%

Cap Rate

198.3%

Cash on Cash

$31,338

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $169/night at 56% occupancy.Projected nightly rate is $158/night at 60% occupancy.

Top 58% of comparables

Top 66% 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.

$36,584

Avg annual revenue

60%

Avg occupancy rate

$158

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

$15k

$35k

$55k

$75k

Sign up to see the data on 40 all comparables

$13,495

Profit

Revenue

$31,338

Operating Expenses

$17,754

Operating Income

$13,584

Mortgage & Taxes

$89

Profit (Cash Flow)

$13,495

$6,805

Cash Investment

Down Payment

$265

Renos & Furnishing

$6,500

Closing Costs

$40

Total

$6,805

DSCR Ratio

Strong

151.98

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

198.31%

Cap Rate

1,025.2%

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

$63

Deductible property tax

$13

Your total deduction

-$12,466

Your adjusted annual income

$150,000 - -$12,466 = $162,466

Taxes on $162,466 (30%)

$48,740

Your old tax bill

$45,000

Your new tax bill

$48,740

Estimated tax savings

-$3,740

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:

1997

Size:

-

Type:

APARTMENT

Parking:

-

Heating:

-

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: APARTMENT
  • Stories: 3
  • 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: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Schools

  • Elementary School: Baty Elementary School with 3/10 star rating
  • Middle School: John P Ojeda J High School with 2/10 star rating