BNBCalc Short Term Rental Investment Analysis 203 W Odell St, Austin, TX 78752

3 bed • 1 bath • 9 guests • $485,000

BNB

Calc

Annual Revenue

$39,976

Profit (Cash Flow)

-$11,617

Cap Rate

4.4%

Annual Revenue

$39,976

AirDNA projects $219/night at 52% occupancy ($41,593). Airbtics projects $199/night at 55% occupancy ($39,975). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 55% occupancy rate, $199 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,822	$37,316	$65,076	$86,011
Occupancy	45%	60%	68%	70%
Nightly Rate	$141	$159	$244	$318

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Highland Home \| cozy and quiet, central ATX	$38,229	$141	68%	3	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Charming Renovated Bungalow with Bikes!	$39,338	$156	61%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (182)
Harper House . Family-Fun ATX Retreat	$40,292	$141	68%	3	1	2	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (104)
Near DT&The Domain+King+fully remodelled accom 6	$43,862	$259	44%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
The Cute House! Quirky Fun location!	$37,297	$200	50%	3	1	3	$69	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Charming Zen Pad w/ Private Yard	$26,250	$163	44%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (23)
The DelMar: Spacious North ATX Getaway	$35,119	$140	60%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (81)
North ATX Retreat w Open Concept Layout + Backyard	$40,165	$142	72%	3	2	1	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Stylish Home, Dedicated WFH, Conveniently Located	$82,423	$316	70%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (45)

Return Metrics

-9.69% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$11,617	-$23,234	-$34,852	-$46,469	-$58,087	-$116,174	-$348,524
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$388,000	$388,000	$388,000	$388,000	$388,000	$388,000	$388,000
Down Payment	$97,000	$97,000	$97,000	$97,000	$97,000	$97,000	$97,000
Property Appreciation	$14,550	$29,536	$44,972	$60,871	$77,247	$166,799	$692,222
Total Return	$487,932	$491,301	$495,120	$499,401	$504,160	$535,624	$828,697

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.69%

Cap Rate

4.35%

Return on Investment

6.42%

203 W Odell St Austin, TX, 78752

3 bed • 1 bath • 9 guests

Purchase Price

Est. $2,326/mo

This property is for sale!

Contact Agent

-30

Airbnb Investor Score

-$11,617

Annual Profit

4.4%

Cap Rate

-9.7%

Cash on Cash

$39,976

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $219/night at 52% occupancy.Projected nightly rate is $199/night at 55% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$41,275

Avg annual revenue

55%

Avg occupancy rate

$199

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

$45k

$65k

$85k

-$11,617

Profit

Revenue

$39,976

Operating Expenses

$18,877

Operating Income

$21,099

Mortgage & Taxes

$32,717

Profit (Cash Flow)

-$11,617

$119,800

Cash Investment

Down Payment

$97,000

Renos & Furnishing

$8,250

Closing Costs

$14,550

Total

$119,800

DSCR Ratio

Weak

0.64

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.69%

Cap Rate

4.35%

Return on Investment

6.42%

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

$23,019

Deductible property tax

$4,802

Your total deduction

$60,804

Your adjusted annual income

$150,000 - $60,804 = $89,196

Taxes on $89,196 (30%)

$26,759

Your old tax bill

$45,000

Your new tax bill

$26,759

Estimated tax savings

$18,241

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: -