BNBCalc Short Term Rental Investment Analysis 17024 Hattie Trce, Austin, TX 78738

3 bed • 2 bath • 9 guests • $566,903

BNB

Calc

Annual Revenue

$61,712

Profit (Cash Flow)

$1,768

Cap Rate

7.1%

Annual Revenue

$61,712

AirDNA projects $232/night at 64% occupancy ($54,231). Airbtics projects $352/night at 48% occupancy ($61,711). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 48% occupancy rate, $352 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,257	$46,360	$87,650	$173,729
Occupancy	35%	49%	57%	68%
Nightly Rate	$212	$242	$398	$668

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Austin Hill Country Retreat w/ Amazing Views!	$138,825	$527	70%	3	3	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (86)
Lakeview Bungalow-Access to Lake, Pool, Gym, &Park	$74,051	$326	56%	3	3	2	$185	✅	❌	✅	Y / Y	⭐️ 5 (62)
Lake Travis Oasis, Walk to Pool, Gym, Marina, Food	$49,682	$228	54%	3	3	2	$165	✅	❌	✅	Y / Y	⭐️ 4.9 (55)
La Casa De Lago on Lake Travis/ Golf cart	$34,859	$187	45%	3	3	1	$145	✅	❌	❌	Y / Y	⭐️ 5 (234)
Hill country gateway with Lake Travis sunset views	$74,009	$398	49%	3	3	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (83)
*Game Room \| Hot Tub \| Sleeps 11 \| Pool Access	$58,507	$209	62%	3	3	1	$425	✅	✅	✅	Y / Y	⭐️ 4.9 (21)
Stunning Home on Cliff with Views: 5 min to Lakes	$47,349	$243	50%	3	3	2	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Cozy Hill Country Condo	$45,043	$212	54%	3	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (43)
Lakefront Retreat with Private Boat Dock	$109,641	$505	55%	3	3	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (14)
Lake-Pool-Beach-Gym-Boat Access	$44,375	$198	52%	3	3	1	$300	✅	❌	❌	Y / Y	⭐️ 4.8 (48)
Lake Travis Views \| Modern \| Golf \| Boat Rental	$172,153	$651	71%	3	4	2	$185	✅	❌	✅	Y / Y	⭐️ 5 (99)
Enjoy a Getaway at Greystones on Lake Travis	$82,946	$680	32%	3	3	2	$173	✅	❌	✅	Y / Y	⭐️ 5 (163)
Lake Austin Waterfront with Volleyball and Kayaks	$69,974	$349	53%	3	1	2	$125	❌	✅	✅	Y / Y	⭐️ 4.8 (134)
Cozy 3 Bedrooms Cottage in Lake Travis!	$24,387	$200	30%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.6 (76)
Spacious 3BR Lakeview \| Pool \| Balcony \| Firepit	$41,590	$306	35%	3	3	2	$196	✅	❌	❌	Y / Y	⭐️ 4.6 (80)
Luxury Waterfront Retreat - Sleeps 12!	$52,310	$236	57%	3	3	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (103)
Spacious Home w/Views & Private Park - Lake Travis	$43,941	$249	45%	3	3	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (196)
Golf course home near Lake Travis 3 bdrms Sleeps 8	$48,573	$193	65%	3	3	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (61)
Beautiful Villa on Lake Travis with pool & hot tub	$68,801	$492	32%	3	3	2	$250	✅	✅	❌	Y / Y	⭐️ 4.9 (23)
Beautiful House in the World of Tennis Community	$67,847	$226	76%	3	3	1	$236	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Spacious Lakeway Townhome Near Lake Travis	$45,206	$196	62%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (28)
Point Venture Luxury Home with Golf / Lake Access	$32,872	$215	39%	3	3	2	$180	✅	❌	❌	Y / Y	⭐️ 5 (62)
N. Shore home near lake access. HOA pool park deer	$42,124	$212	48%	3	3	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (25)
Panoramic views of Lake Austin high in the hills.	$84,987	$250	88%	3	3	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (311)
Luxe 'Lake House Retreat' w/ Lake Travis View	$68,716	$385	45%	3	3	2	$248	✅	❌	✅	Y / Y	⭐️ 4.6 (36)
Lake Austin Adventure - Modern House	$46,058	$211	54%	3	3	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (184)
Private Pool & Hot tub with Lake Park access	$76,612	$327	62%	3	3	3	$150	✅	✅	✅	Y / Y	⭐️ 5 (48)
Beautiful view of Lake Travis	$112,296	$667	46%	3	4	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (52)
Amazing Home On A Golf Course Near Lake Travis	$38,981	$235	39%	3	3	4	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
The Beach House on Lake Travis	$52,661	$242	57%	3	3	3	$225	❌	❌	❌	Y / Y	⭐️ 4.7 (121)
Top-Floor Lake-View Condo w/ Boat Dock Access	$164,688	$834	52%	3	3	3	$258	✅	✅	❌	Y / Y	⭐️ 5 (9)
Lake home with decks, views & amenities	$28,461	$216	36%	3	3	1	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (11)
Huge Kitchen, Spacious Rooms, King Beds, Large Tub	$44,946	$175	68%	3	3	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (23)
Panoramic Lake Travis View in Lago Vista	$28,807	$235	31%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (35)
⛵️ Luxury Lakehouse w/ Jacuzzi & Game Room	$84,705	$400	49%	3	3	2	$250	❌	✅	❌	Y / Y	⭐️ 4.8 (44)

Return Metrics

1.27% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,767	$3,535	$5,302	$7,070	$8,838	$17,676	$53,028
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$453,522	$453,522	$453,522	$453,522	$453,522	$453,522	$453,522
Down Payment	$113,380	$113,380	$113,380	$113,380	$113,380	$113,380	$113,380
Property Appreciation	$17,007	$34,524	$52,567	$71,151	$90,292	$194,967	$809,119
Total Return	$585,677	$604,962	$624,773	$645,124	$666,034	$779,546	$1,429,051

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.27%

Cap Rate

7.05%

Return on Investment

17.52%

17024 Hattie Trce Austin, TX, 78738

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,719/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$1,767

Annual Profit

7.1%

Cap Rate

1.3%

Cash on Cash

$61,712

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $232/night at 64% occupancy.Projected nightly rate is $352/night at 48% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$63,306

Avg annual revenue

48%

Avg occupancy rate

$352

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

$70k

$120k

$175k

$1,768

Profit

Revenue

$61,712

Operating Expenses

$21,703

Operating Income

$40,009

Mortgage & Taxes

$38,241

Profit (Cash Flow)

$1,768

$138,888

Cash Investment

Down Payment

$113,381

Renos & Furnishing

$8,500

Closing Costs

$17,007

Total

$138,888

DSCR Ratio

Acceptable

1.05

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.27%

Cap Rate

7.05%

Return on Investment

17.52%

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

$26,906

Deductible property tax

$5,612

Your total deduction

$55,567

Your adjusted annual income

$150,000 - $55,567 = $94,433

Taxes on $94,433 (30%)

$28,330

Your old tax bill

$45,000

Your new tax bill

$28,330

Estimated tax savings

$16,670

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 AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -