BNBCalc Short Term Rental Investment Analysis 15316 Oklahoma St Austin TX 78734

3 bed • 2.5 bath • 9 guests • $366,500

BNB

Calc

Annual Revenue

$67,256

Profit (Cash Flow)

$20,110

Cap Rate

12.2%

Annual Revenue

$67,256

AirDNA projects $558/night at 33% occupancy ($67,256). Airbtics projects $377/night at 54% occupancy ($74,356). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 33% occupancy rate, $558 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,863	$55,931	$110,655	$195,952
Occupancy	37%	51%	64%	84%
Nightly Rate	$222	$290	$459	$622

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful view of Lake Travis	$112,296	$667	46%	3	4	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (52)
Stunning Home on Cliff with Views: 5 min to Lakes	$47,349	$243	50%	3	3	2	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Hill Country Oasis ~ Firepit \| Private Lake Access	$38,460	$155	63%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (66)
Panoramic views of Lake Austin high in the hills.	$84,987	$250	88%	3	3	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (311)
Lake Austin Adventure - Modern House	$46,058	$211	54%	3	3	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (184)
Relaxing Oasis - Walk to Lake Austin- Pet Friendly	$55,012	$215	64%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (76)
Austin Home w/ 2 Furnished Decks & Lake Views	$77,128	$422	48%	3	2	2	$129	❌	❌	✅	Y / Y	⭐️ 4.8 (84)
Stunning Lake Travis Retreat	$93,140	$412	58%	3	2	1	$199	❌	✅	✅	Y / Y	⭐️ 5 (192)
"King Of The Hill"- sunset views on Lake Travis	$97,514	$706	37%	3	2	3	$265	✅	✅	✅	Y / Y	⭐️ 5 (80)
Modern Lakefront Home with Stunning Views!	$106,026	$519	52%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (64)
Sway in a Hammock at a House with Views of Lake Travis	$36,055	$281	33%	3	2	2	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (100)
New Lake Travis Retreat Home \| Mt View \| 3 bd 3 ba	$65,901	$211	83%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (52)
Lux Austin home near Lake Travis	$26,388	$206	35%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
'Wake Point- Walk to Lake, Shuffleboard, Backyard!	$57,218	$266	56%	3	2	2	$190	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Private pool walking distance to Lake Travis	$100,469	$420	62%	3	2	2	$175	✅	❌	✅	Y / Y	⭐️ 4.9 (92)
Modern home, Beautiful Canyon Views	$52,178	$189	74%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (110)
The Beach House on Lake Travis	$52,661	$242	57%	3	3	3	$225	❌	❌	❌	Y / Y	⭐️ 4.7 (121)
Lake Austin Treehouse	$78,460	$440	48%	3	2	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (2)
Tuscola Manor-3 BR Home Near Lake Austin & Travis	$49,326	$263	50%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (18)
Waterfront home on Lake Travis	$49,514	$377	35%	3	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (16)
Dog Friendly House w/ Dock on Lake Travis	$94,913	$516	49%	3	2	2	$275	❌	❌	✅	Y / Y	⭐️ 5 (125)
Pet Friendly Hill country home w/urban convenience	$60,756	$229	71%	3	2	7	$175	❌	❌	✅	Y / Y	⭐️ 5 (8)
Austin Home w/ Community Pool: 3 Mi to Lake Travis	$65,579	$438	38%	3	2	2	$176	✅	❌	❌	Y / Y	⭐️ 5 (4)
Bamboo Cottage & Casita	$63,947	$208	84%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4 (5)
Lake Life + Hill Country Views	$68,779	$261	72%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Lg Yard, Pet Friendly Getaway by the Lake	$24,518	$203	33%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (20)
Lake Travis Home w/ Deck: Steps to 2-Story Dock!	$120,291	$584	53%	3	3	3	$207	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
2 LAKES! 1/2 ACRE! ~NEW~ Wooded! Special Rates!	$26,811	$180	37%	3	2	1	$225	❌	❌	✅	Y / Y	⭐️ 5 (17)
Lakeview Retreat: Terrace + BBQ	$77,304	$573	34%	3	3	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (17)
Full house on the lake	$65,945	$589	30%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (2)
Work - Play Austin	$41,101	$110	100%	3	2	30	$200	❌	❌	✅	Y / Y	⭐️ 5 (3)
Modern Creek House Getaway in Lakeway Austin	$49,496	$322	42%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Luxury Hill Country LakeHouse \| Pet Friendly!	$188,980	$618	67%	3	3	2	$375	✅	❌	✅	Y / Y	⭐️ 4.9 (17)
Hillside Retreat - Lake Privileges - Sleeps 8	$85,158	$439	53%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
New Listing! Luxury Modern House Near Lake Austin	$68,928	$428	44%	3	3	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (1)
Cozy 3 bedroom Cabin on BearCreek near Lake Austin	$74,501	$225	88%	3	3	30	$250	❌	❌	✅	Y / Y	⭐️ 5 (4)
Beautiful Lake Austin farmhouse	$115,046	$300	100%	3	3	2	$215	❌	❌	✅	Y / Y	⭐️ 5 (22)

Return Metrics

21.64% 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)	$20,109	$40,219	$60,329	$80,439	$100,549	$201,098	$603,294
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$293,200	$293,200	$293,200	$293,200	$293,200	$293,200	$293,200
Down Payment	$73,300	$73,300	$73,300	$73,300	$73,300	$73,300	$73,300
Property Appreciation	$10,995	$22,319	$33,984	$45,998	$58,373	$126,045	$523,091
Total Return	$397,604	$429,039	$460,813	$492,938	$525,423	$693,643	$1,492,886

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.64%

Cap Rate

12.23%

Return on Investment

37.34%

15316 Oklahoma St Austin TX 78734 Austin, TX, 78734

3 bed • 2.5 bath • 9 guests

Purchase Price

Est. $1,758/mo

This property is for sale!

Contact Agent

$67,256

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $558/night at 33% occupancy.Projected nightly rate is $377/night at 54% occupancy.

Occupancy Rate

Top 88% of comparables

Avg Daily Rate

Top 18% of comparables

Seasonality

40 Airbnb Comparables

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

$70,910

Avg annual revenue

54%

Avg occupancy rate

$377

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

$20k

$75k

$130k

$190k

$20,110

Profit

Revenue

$67,256

Operating Expenses

$22,423

Operating Income

$44,833

Mortgage & Taxes

$24,723

Profit (Cash Flow)

$20,110

$92,920

Cash Investment

Down Payment

$73,300

Renos & Furnishing

$8,625

Closing Costs

$10,995

Total

$92,920

DSCR Ratio

Strong

1.81

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.64%

Cap Rate

12.23%

Return on Investment

37.34%

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

$17,394

Deductible property tax

$3,628

Your total deduction

$15,103

Your adjusted annual income

$150,000 - $15,103 = $134,897

Taxes on $134,897 (30%)

$40,469

Your old tax bill

$45,000

Your new tax bill

$40,469

Estimated tax savings

$4,531

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:

7,497 sqft

Year built:

2004

Size:

1,396 sqft

Type:

SFR

Parking:

Heating:

YES

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
15112 Lariat Trl	3	2	2,209	-	10,398	2015	$0	-
15104 Texas St	2	1	804	-	7,723	2015	$0	69
15203 General Williamson Dr	-	2	1,804	-	8,769	1998	$0	-
14705 Great Eagle Trl	3	2	1,334	-	7,723	2005	$0	25
14805 General Williamson Dr	3	2	1,962	-	32,626	1984	$0	122
2413 Quanah Parker Trl	3	2	2,498	-	12,310	2016	$0	-
15605 Gavilan Cir	4	3	4,232	-	27,029	2014	$0	-
3238 Brass Buttons Trl	2	2	1,060	-	15,311	2015	$0	13
2603 Pyramid Dr	5	3	4,097	-	110,207	2000	$0	66
14900 Copper Ridge Ln	5	4	5,194	-	43,752	2017	$0	161

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 2

Lot size: 7,497 sqft

Building area: 1,396 sqft

Garage: No

Heating: Yes

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 0152600205

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $435,265

County Est. Land Value: $150,000

Assessed Land Value: $150,000

County Est. Structure Value: $285,265

Market Estimate: $612,015

Sale history

Date	Sale Price	% Financed	Buyer
08/16/13	$0	0%	Samuel M Keilberg
03/12/12	$0	0%	Timothy I Childers, Melissa A Childers
02/11/05	$158,000	0%	William B Brannan
Invalid Date	$0	0%	Vlado Ruzicka, Karen Ruzicka

Ownership

Name: Samuel M Kielberg

Owner Occupied: Yes

Owner Mailing Address: 15316 Oklahoma St, Austin, Tx 78734

Years Owned: 131

Home Equity: $223,100

Mortgage Balance Remaining: $301,600

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Lake Travis Elementary School with 6/10 star rating
Middle School: Hudson Bend Middle School with 8/10 star rating
High School: Lake Travis High School with 7/10 star rating