BNBCalc Short Term Rental Investment Analysis 13021 Dessau Rd 169, Austin, TX 78754

3 bed • 2 bath • 9 guests • $94,900

BNB

Calc

Annual Revenue

$55,079

Profit (Cash Flow)

$27,837

Cap Rate

36.1%

Annual Revenue

$55,079

AirDNA projects $260/night at 58% occupancy ($55,078). Airbtics projects $252/night at 63% occupancy ($57,986). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $260 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,512	$40,909	$81,063	$175,053
Occupancy	46%	60%	75%	91%
Nightly Rate	$145	$177	$284	$515

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pets Welcome! Comfy Bean Bags & Giant Park Nearby!	$57,808	$156	97%	3	3	2	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
Serenity@Magic Hill: Private Pool, Great Backyard	$60,234	$316	49%	3	3	2	$135	✅	✅	✅	Y / Y	⭐️ 4.8 (75)
Home away from home	$49,782	$131	98%	3	3	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Entire Home: Clean & Cozy	$64,962	$297	58%	3	3	3	$135	❌	❌	❌	Y / Y	⭐️ 5 (4)
Work and Play at Cozy Hearth	$44,610	$126	78%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (87)
Four-Bedded Home For a Quick Stay	$40,927	$125	83%	3	2	2	$37	❌	❌	❌	Y / Y	⭐️ 4.8 (138)
Relaxing Spacious Austin Home!	$28,245	$177	41%	3	3	2	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (17)
Cheerful & Cozy! 3BR/2BA Family Retreat	$26,389	$135	46%	3	2	28	$120	❌	❌	❌	Y / Y	⭐️ 5 (76)
Cozy North Austin Retreat, Near Domain!	$29,945	$181	43%	3	3	30	$165	❌	❌	✅	Y / Y	⭐️ 4.9 (8)
Dive into Luxury: Your Retreat in North Austin	$159,071	$701	62%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (33)
Spacious 3BR/2BA Home in North Austin	$48,074	$171	71%	3	2	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (43)
Open & airy home ready for family/business guests	$44,212	$161	73%	3	3	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (43)
Walnut Creek Pool Paradise \| Near The Domain	$112,986	$648	46%	3	2	1	$170	✅	❌	❌	Y / Y	⭐️ 5 (39)
Bright & Cozy home in North Austin-Newly Renovated	$44,243	$198	60%	3	3	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (58)
Modern Oasis Home in North Austin	$45,625	$271	46%	3	2	1	$0	❌	❌	❌	N / Y	⭐️ 5 (63)

Return Metrics

91.78% 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)	$27,836	$55,673	$83,510	$111,347	$139,184	$278,368	$835,106
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$75,920	$75,920	$75,920	$75,920	$75,920	$75,920	$75,920
Down Payment	$18,980	$18,980	$18,980	$18,980	$18,980	$18,980	$18,980
Property Appreciation	$2,847	$5,779	$8,799	$11,910	$15,115	$32,637	$135,447
Total Return	$125,583	$156,353	$187,210	$218,158	$249,199	$405,906	$1,065,454

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

91.78%

Cap Rate

36.07%

Return on Investment

104.25%

13021 Dessau Rd 169 Austin, TX, 78754

3 bed • 2 bath • 9 guests

Purchase Price

Est. $455/mo

This property is for sale!

Contact Agent

528

Airbnb Investor Score

$27,836

Annual Profit

36.1%

Cap Rate

91.8%

Cash on Cash

$55,079

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $260/night at 58% occupancy.Projected nightly rate is $252/night at 63% occupancy.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

15 Airbnb Comparables

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

$57,140

Avg annual revenue

63%

Avg occupancy rate

$252

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

$25k

$70k

$115k

$160k

$27,837

Profit

Revenue

$55,079

Operating Expenses

$20,840

Operating Income

$34,239

Mortgage & Taxes

$6,402

Profit (Cash Flow)

$27,837

$30,327

Cash Investment

Down Payment

$18,980

Renos & Furnishing

$8,500

Closing Costs

$2,847

Total

$30,327

DSCR Ratio

Strong

5.35

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

91.78%

Cap Rate

36.07%

Return on Investment

104.25%

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

$4,504

Deductible property tax

$940

Your total deduction

-$17,262

Your adjusted annual income

$150,000 - -$17,262 = $167,262

Taxes on $167,262 (30%)

$50,179

Your old tax bill

$45,000

Your new tax bill

$50,179

Estimated tax savings

-$5,179

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:

MOBILE

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MOBILE

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -