13001 Hymeadow Dr 41 Austin, TX, 78729
3 bed • 2 bath • 9 guests
Est. $11/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$17,099
Annual Profit
750.2%
Cap Rate
189.4%
Cash on Cash
$35,557
Annual Revenue
BNBCalc predicts this property will get $177 per night with 55% occupancy, putting it in the top 54% revenue percentile compared to similar properties nearby.
Top 41% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$37,115
Avg annual revenue
55%
Avg occupancy rate
$177
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$40k
$70k
$105k
Sign up to see the data on 10 all comparables
$17,099
Profit
Revenue
$35,557
Operating Expenses
$18,302
Operating Income
$17,254
Mortgage & Taxes
$155
Profit (Cash Flow)
$17,099
$9,029
Cash Investment
Down Payment
$460
Renos & Furnishing
$8,500
Closing Costs
$69
Total
$9,029
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
189.37%
Cap Rate
750.18%
STR Tax Calculator (USA)
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
$109
Deductible property tax
$23
Your total deduction
-$15,648
Your adjusted annual income
$150,000 - -$15,648 = $165,648
Taxes on $165,648 (30%)
$49,694
Your old tax bill
$45,000
Your new tax bill
$49,694
Estimated tax savings
-$4,694
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:
2015
Size:
2,299 sqft
Type:
CONDO
Parking:
1
Heating:
Central
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 13420 Lyndhurst St | 3 | 2 | 1,376 | - | 0 | 2008 | $0 | - |
| 13602 Cibolo Trce | 3 | 2 | 1,788 | - | 0 | 2019 | $0 | - |
| 9410 Orange Flower Dr | 3 | 2 | 2,241 | - | 0 | 2017 | $0 | - |
| 13420 Lyndhurst St | 3 | 2 | 1,376 | - | 0 | 2008 | $0 | - |
| 12505 Jen Ln | 3 | 2 | 1,500 | - | 0 | 2012 | $0 | - |
| 12700 Venice Ln | 3 | 2 | 1,749 | - | 0 | 2007 | $0 | - |
| 13604 Caldwell Dr | 3 | 2 | 1,277 | - | 0 | 2007 | $0 | - |
| 12505 Ellen Ct | - | 2 | 1,500 | - | 0 | 2012 | $0 | - |
| 13001 Hymeadow Dr | - | 2 | 2,086 | - | 0 | 2015 | $0 | 13 |
| 13001 Hymeadow Dr | - | 2 | 1,915 | - | 0 | 2015 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Condominium Unit (Residential)
- Stories: 2
- Lot size: -
- Building area: 2,299 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: R-16-4525-0000-0041
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $449,804
- County Est. Land Value: $71,501
- Assessed Land Value: $71,501
- County Est. Structure Value: $378,303
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 02/02/22 | $0 | 0% | Hima Bindu Kalishetty, Naga Venkata Chaitan |
| 08/14/18 | $0 | 0% | Marina Ann Keller |
Ownership
- Name: Hima Bindu Kalishetty
- Owner Occupied: No
- Owner Mailing Address: 668 Pickrell Loop, Liberty Hill, TX 78642
- Years Owned: 34
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Forest North Elementary School with 4/10 star rating
- Middle School: Deerpark Middle School with 6/10 star rating
- High School: Mcneil High School with 6/10 star rating