BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2006 S Main St, Georgetown, TX, 78626

3 bed • 2 bath • 9 guests • $325,000

BNB

Calc

Annual Revenue

$61,617

Profit (Cash Flow)

$18,003

Cap Rate

12.3%

Annual Revenue

$61,617

AirDNA projects $198/night at 60% occupancy ($43,390). Airbtics projects $203/night at 56% occupancy ($41,520). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, $241 rate per night.

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

Percentiles25%50%75%90%
Revenue$22,341$37,128$64,608$91,706
Occupancy44%57%70%77%
Nightly Rate$129$168$241$311

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
Little White House

No image available

$46,572
$156
75%
322$150❌❌❌Y / Y⭐️ 5 (58)
Mid-Century Charm in Georgetown

No image available

$30,343
$121
64%
312$125❌❌❌Y / Y⭐️ 5 (22)
★Comfortable 3BR Ranch-Style Home in Georgetown★

No image available

$28,107
$192
37%
311$100❌❌❌Y / Y⭐️ 5 (63)
The Forest House

No image available

$50,638
$146
91%
322$200✅❌❌Y / Y⭐️ 5 (71)
Serenity House By Simone

No image available

$50,311
$298
41%
321$149❌❌✅Y / Y⭐️ 5 (20)
Charming Georgetown Retreat

No image available

$37,058
$125
81%
321$0❌❌✅Y / Y⭐️ 5 (84)
Clean 3BR/1BA HOUSE. 2 mins away from downtown GT

No image available

$38,574
$155
65%
313$130❌❌❌Y / Y⭐️ 5 (43)
Luxurious retreat: Old Town

No image available

$41,347
$198
56%
32.52$140❌❌❌Y / Y⭐️ 5 (34)
Georgetown Gem

No image available

$37,411
$125
77%
32.52$99❌❌✅Y / Y⭐️ 5 (98)
Updated 1880 Bungalow (3bd) by Georgetown's Square

No image available

$61,047
$359
45%
321$240❌❌❌Y / Y⭐️ 5 (8)
Experience Old Town charm near The Square!

No image available

$42,861
$207
54%
321$75❌❌❌Y / Y⭐️ 5 (115)
Bohemian Bungalow-2 blocks to historic square

No image available

$35,602
$176
51%
312$250❌❌❌Y / Y⭐️ 5 (44)
COLLEGE STREET COTTAGES-HISTORIC DISTRICT-HANK

No image available

$49,981
$298
45%
322$150❌❌❌Y / Y⭐️ 5 (8)
Low Cleaning FEE! Huge Swim Spa, Game Room, Fun!

No image available

$76,422
$311
62%
322$225❌✅✅Y / Y⭐️ 4.8 (67)
Cozy Oak *Sleeps 10, Hot Tub, Fire Pit*

No image available

$49,729
$267
49%
322$230❌✅✅Y / Y⭐️ 5 (43)
6 acre river retreat in historic downtown

No image available

$32,728
$221
37%
322$175❌❌✅Y / Y⭐️ 5 (106)
Best backyard in old town - long term possible

No image available

$34,938
$127
69%
312$150❌❌✅Y / Y⭐️ 5 (66)
Las Palmas

No image available

$53,949
$234
59%
32.53$200✅❌❌Y / Y⭐️ 5 (157)
Stylish & Comfy | Historic Area | Walk 2 Campus

No image available

$47,250
$202
60%
322$220❌❌❌Y / Y⭐️ 5 (88)
Charming 3bdrm home - 4 min walk to Town Square!

No image available

$54,116
$222
64%
322$160❌❌✅Y / Y⭐️ 5 (34)
Casa Madrigal 3BR/2B/8Guests

No image available

$20,703
$135
37%
322$125❌❌✅Y / Y⭐️ 5 (19)
Behrens House -- Historic 1920s 3 Bedroom Home

No image available

$82,438
$619
34%
322$150❌❌❌Y / Y⭐️ 5 (2)
Georgetown Family Comfort

No image available

$51,573
$168
80%
321$140❌❌✅Y / Y⭐️ 5 (92)
Super Clean/ Fun Environment! Low Cleaning Fee!

No image available

$38,737
$144
65%
321$100❌❌✅Y / Y⭐️ 5 (116)
Blue House 01. Long term possible (inquire).

No image available

$20,322
$115
44%
312$150❌❌✅Y / Y⭐️ 5 (48)
The Adeline House of Georgetown

No image available

$44,842
$369
33%
322$125❌❌❌Y / Y⭐️ 5 (6)
Cozy 3BR w/ Private Yard Near Southwestern Univ

No image available

$37,048
$147
66%
32.53$175❌❌✅Y / Y⭐️ 5 (25)
Old Town Georgetown… A Short Walk To The Square

No image available

$47,323
$152
74%
322$200❌❌❌Y / Y⭐️ 5 (25)
College Street Cottages/Historic District-Ellie

No image available

$55,046
$299
50%
322$150❌❌❌Y / Y⭐️ 5 (39)
Hidden river retreat near downtown

No image available

$38,775
$242
39%
312$175❌❌✅Y / Y⭐️ 5 (53)
Georgetown Vacation Rental Close to Town Square!

No image available

$29,476
$153
50%
322$82❌❌✅Y / Y⭐️ 5 (18)
Casa Blanca | Downtown Georgetown

No image available

$34,726
$109
77%
31.52$125❌❌❌Y / Y⭐️ 5 (83)
Budget Friendly Townhouse with Private Yard in GT

No image available

$32,020
$168
49%
32.53$175❌❌✅Y / Y⭐️ 5 (37)
A Budget Friendly 3/2.5 Townhouse in Georgetown

No image available

$40,612
$129
82%
32.53$175❌❌✅Y / Y⭐️ 5 (34)
Cozy 3BR Getaway: W/Access Near Resort & Hospitals

No image available

$27,775
$125
55%
322$155❌❌✅Y / Y⭐️ 4.5 (51)
Spacious 5 bed house W/ pool table 1.5 miles to DT

No image available

$36,272
$126
76%
323$125✅❌✅Y / Y⭐️ 5 (76)
White House 03. Long term possible (inquire).

No image available

$28,025
$123
59%
312$150❌❌✅Y / Y⭐️ 5 (78)
Old Town White House

No image available

$30,644
$241
31%
311$100❌❌❌Y / Y⭐️ 5 (8)
Cozy Home in Georgetown

No image available

$38,753
$129
73%
311$151❌❌✅Y / Y⭐️ 5 (4)

Return Metrics

21.62% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$18,003$36,006$54,009$72,012$90,015$180,030$540,090
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$260,000$260,000$260,000$260,000$260,000$260,000$260,000
Down Payment$65,000$65,000$65,000$65,000$65,000$65,000$65,000
Property Appreciation$9,750$19,792$30,136$40,790$51,764$111,772$463,860
Total Return$352,753$380,798$409,145$437,802$466,779$616,803$1,328,950

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

21.62%

Cap Rate

12.28%

Return on Investment

37.17%

property-location

2006 S Main St Georgetown, Texas, 78626

3 bed • 2 bath • 9 guests

Est. $1,559/mo

Agent

Inquire about this property

Contact Agent

126

Airbnb Investor Score

$18,003

Annual Profit

12.3%

Cap Rate

21.6%

Cash on Cash

$61,617

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $198/night at 60% occupancy.Projected nightly rate is $203/night at 56% occupancy.

Top 26% of comparables

Top 26% 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.

$41,527

Avg annual revenue

56%

Avg occupancy rate

$203

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

$40k

$60k

$85k

Sign up to see the data on 40 all comparables

$18,003

Profit

Revenue

$61,617

Operating Expenses

$21,690

Operating Income

$39,926

Mortgage & Taxes

$21,923

Profit (Cash Flow)

$18,003

$83,250

Cash Investment

Down Payment

$65,000

Renos & Furnishing

$8,500

Closing Costs

$9,750

Total

$83,250

DSCR Ratio

Strong

1.82

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

21.62%

Cap Rate

12.28%

Profit (Cummulative)

$18,003

$260,000

$8,500

$9,750

$0

Total Gain

$30,946

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

$15,425

Deductible property tax

$3,217

Your total deduction

$15,367

Your adjusted annual income

$150,000 - $15,367 = $134,633


Taxes on $134,633 (30%)

$40,390

Your old tax bill

$45,000

Your new tax bill

$40,390


Estimated tax savings

$4,610

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:

8,712 sqft

Year built:

1950

Size:

1,500 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Other

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 8,712 sqft
  • Building area: 1,500 sqft
  • Garage: No
  • Heating: Other
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central
  • View: -
  • Parking: Garage - Detached
  • Amenities: -
  • Price per square foot: $298

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: R20993100000025
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $448,074
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


Schools

  • Elementary School: Annie Purl Elementary School with 2/10 star rating
  • Middle School: James Tippit Middle School with 3/10 star rating
  • High School: East View High School with 4/10 star rating