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 2210 Bristol Dr, Austin, TX, 78723

3 bed • 1 bath • 9 guests • $520,000

BNB

Calc

Annual Revenue

$78,893

Profit (Cash Flow)

$19,879

Cap Rate

10.6%

Annual Revenue

$78,893

AirDNA projects $219/night at 56% occupancy ($44,793). Airbtics projects $237/night at 58% occupancy ($50,206). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, $288 rate per night.

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

Percentiles25%50%75%90%
Revenue$26,033$43,602$81,076$116,223
Occupancy44%60%75%85%
Nightly Rate$157$193$288$365

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
Chic-Townhouse 3BR Minutes to DT | Fast Wi-Fi Parking

No image available

$26,598
$158
45%
332$115❌❌❌Y / Y⭐️ 4.8 (241)
Luxe 3BR, Cowboy Pool, Close to Downtown

No image available

$44,301
$178
68%
332$0✅❌❌Y / Y⭐️ 5 (137)
3/2 10 min Downtown Near Restaurants, Pet-Friendly

No image available

$36,415
$149
58%
322$165❌❌✅Y / Y⭐️ 4.9 (72)
Cozy 3/3 garden home ~10 mins UT & downtown Austin

No image available

$59,028
$196
81%
331$70❌❌✅Y / Y⭐️ 4.9 (71)
La Casa Ponchada

No image available

$47,028
$176
69%
322$160❌❌✅Y / Y⭐️ 4.9 (129)
Casa Cactus | Vibrant 3BR | 10-15min to Dtwn Area

No image available

$61,380
$300
55%
332$165❌❌✅Y / Y⭐️ 5 (75)
Stylish Chic Mueller 8Beds home with private patio

No image available

$40,710
$167
64%
322$99❌❌✅Y / Y⭐️ 4.9 (158)
Licensed cozy east side bungalow.

No image available

$28,747
$96
76%
322$65❌❌✅Y / Y⭐️ 4.8 (496)
Comfy Blue ~ King & Queen Beds w/Fast Wi-Fi

No image available

$60,619
$154
95%
322$125❌❌✅Y / Y⭐️ 5 (104)
Amazing View, Spacious, Safe & Quiet Stay!

No image available

$39,684
$153
65%
3328$160❌❌✅Y / Y⭐️ 5 (25)
ACL 1 Available-Cutest Little House in Texas!

No image available

$38,311
$170
58%
312$185❌❌✅Y / Y⭐️ 5 (42)
Austin ADVENTURE HOUSE+ Central near Downtown

No image available

$36,250
$115
82%
312$79❌❌❌Y / Y⭐️ 5 (158)
Private Fenced Yard| 2mi 2 Mueller | Pac-Man Game

No image available

$40,676
$137
75%
3221$160❌❌❌Y / Y⭐️ 4.9 (43)
Private Family Home

No image available

$44,532
$365
33%
322$150❌❌✅Y / Y⭐️ 4.8 (34)
Private Pool & Big Yard! | Central ATX Home

No image available

$66,983
$294
60%
323$200✅❌✅Y / Y⭐️ 5 (18)
Charming 3BR Central Austin House

No image available

$32,949
$198
43%
322$130❌❌❌Y / Y⭐️ 5 (38)
Fantastic Ranch in Windsor Park

No image available

$60,290
$191
84%
312$165❌❌✅Y / Y⭐️ 5 (74)
Prime location! Work Friendly, Near Mueller + UT

No image available

$59,665
$286
57%
321$0❌❌✅Y / Y⭐️ 4.8 (29)
Stylish East Austin 3BR Home

No image available

$34,404
$200
47%
322$0❌❌✅Y / Y⭐️ 5 (39)
Corporate Housing/Short Term Rental

No image available

$23,991
$115
57%
3130$160❌❌✅Y / Y⭐️ 5 (6)
OASIS with Pool in Mueller near Downtown!

No image available

$96,624
$440
60%
323$259✅❌✅Y / Y⭐️ 4.6 (49)
Lovely Three Bedroom Unit On Creek

No image available

$86,487
$281
83%
311$150❌❌✅Y / Y⭐️ 4.9 (102)
Mid-Century Modern Private Oasis!

No image available

$120,780
$330
100%
3230$150✅✅✅Y / Y⭐️ 5 (2)
11 min from downtown| BBQ Grill| Gym |Pingpong

No image available

$42,700
$172
66%
332$189❌❌❌Y / Y⭐️ 4.5 (13)
Luxury 3bd/2ba University Hills!

No image available

$27,695
$161
47%
321$0❌❌❌Y / Y⭐️ 0 (10)
Tranquil Oasis: Austin Wellness Spa House!

No image available

$37,551
$270
38%
332$0❌❌❌Y / N⭐️ 0 (0)
HOT TUB & POOL East Austin Music House EV Charger

No image available

$110,073
$366
81%
323$130✅✅❌Y / Y⭐️ 5 (81)
Spa House | Brand New Build

No image available

$44,446
$276
44%
321$0❌❌✅Y / Y⭐️ 0 (8)
Beautiful 3/2 + office in Mueller area. See pics!

No image available

$39,479
$161
67%
3230$150❌❌✅Y / Y⭐️ 5 (6)
10 min to DT-Cozy ATX Townhome

No image available

$57,320
$155
100%
332$50❌❌✅Y / Y⭐️ 0 (0)
Central Mid-Mod w/ Cowboy Pool

No image available

$95,160
$260
100%
323$0✅❌❌Y / Y⭐️ 0 (4)
Charming East Austin Home with Office & Garage

No image available

$56,689
$242
64%
3230$189❌❌✅Y / Y⭐️ 5 (6)
Austin Hidden Gem

No image available

$18,666
$85
60%
3390$0✅❌✅Y / Y⭐️ 4.5 (4)
Monthly stays/Views/Central Atx

No image available

$28,084
$137
56%
3329$0❌❌✅Y / Y⭐️ 0 (0)

Return Metrics

15.54% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$19,879$39,758$59,637$79,516$99,395$198,790$596,372
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$416,000$416,000$416,000$416,000$416,000$416,000$416,000
Down Payment$104,000$104,000$104,000$104,000$104,000$104,000$104,000
Property Appreciation$15,600$31,668$48,218$65,264$82,822$178,836$742,176
Total Return$555,479$591,426$627,855$664,780$702,217$897,627$1,858,549

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

15.54%

Cap Rate

10.56%

Return on Investment

31.74%

property-location

2210 Bristol Dr Austin, Texas, 78723

3 bed • 1 bath • 9 guests

Est. $2,494/mo

Agent

Inquire about this property

Contact Agent

$379,400

Zestimate

Austin

Guide

Zoning

Market

Guide


Laws


Market Data

94

Airbnb Investor Score

$19,879

Annual Profit

10.6%

Cap Rate

15.5%

Cash on Cash

$78,893

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $219/night at 56% occupancy.Projected nightly rate is $237/night at 58% 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.

$47,919

Avg annual revenue

58%

Avg occupancy rate

$237

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

$15k

$50k

$85k

$120k

Sign up to see the data on 40 all comparables

$19,879

Profit

Revenue

$78,893

Operating Expenses

$23,936

Operating Income

$54,957

Mortgage & Taxes

$35,078

Profit (Cash Flow)

$19,879

$127,850

Cash Investment

Down Payment

$104,000

Renos & Furnishing

$8,250

Closing Costs

$15,600

Total

$127,850

DSCR Ratio

Strong

1.57

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.54%

Cap Rate

10.56%

Profit (Cummulative)

$19,879

$416,000

$8,250

$15,600

$0

Total Gain

$40,588

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

$24,680

Deductible property tax

$5,148

Your total deduction

$32,775

Your adjusted annual income

$150,000 - $32,775 = $117,225


Taxes on $117,225 (30%)

$35,168

Your old tax bill

$45,000

Your new tax bill

$35,168


Estimated tax savings

$9,832

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:

1,000 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: -
  • Building area: 1,000 sqft
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: -
  • Parking: Off Street
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 222518
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $383,114
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $379,400


Schools

  • Elementary School: Harris Elementary School with 2/10 star rating
  • Middle School: Webb Middle School with 2/10 star rating
  • High School: Northeast Early College High School with 2/10 star rating