BNBCalc Short Term Rental Investment Analysis 2325 Rockridge Dr, Austin, TX, 78744

3 bed • 2 bath • 4 guests • $376,000

BNB

Calc

Annual Revenue

$52,924

Profit (Cash Flow)

$7,000

Cap Rate

8.6%

Annual Revenue

$52,924

AirDNA projects $167/night at 63% occupancy ($38,427). Airbtics projects $183/night at 60% occupancy ($40,103). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 69% occupancy rate, $210 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,546	$42,286	$56,408	$80,836
Occupancy	49%	60%	69%	81%
Nightly Rate	$142	$183	$210	$258

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy modern house - Near SXSW and other events	$44,788	$283	42%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (30)
SuperHost ATX Gem: 3BD/2BA, Pet, Private Backyard	$31,024	$137	55%	3	2	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (109)
Free Parking, Kings Beds, 3 br, South Austin	$50,582	$208	63%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (23)
Quintessential Austin Home	$27,786	$144	49%	3	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (266)
3br, Free Parking, New Kitchen \| Franklin-Portoro	$46,143	$183	65%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Cheerful Home w/ Nursery and Cozy Fireplace	$29,174	$64	94%	3	2	1	$159	❌	❌	✅	Y / Y	⭐️ 5 (253)
Peppertree House	$43,084	$176	65%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (85)
12 Min to Airport + Spacious Backyard and Fire Pit	$34,671	$106	81%	3	2	1	$140	❌	❌	✅	Y / Y	⭐️ 4.5 (40)
Gorgeous 3 Bed, 2 Bath Home 10 Min from Downtown	$54,790	$184	81%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (19)
Vibrant 3B/2B ~ 10 min to Downtown ATX - Pets OK	$53,642	$209	69%	3	2	2	$80	❌	❌	✅	Y / Y	⭐️ 4.5 (57)
New Fully Remodeled House -Pet Friendly!	$35,133	$161	58%	3	2.5	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (69)
Boho Chic 30+Day Stay SOCO \| McKinney Falls	$38,540	$189	51%	3	2	28	$199	❌	❌	✅	Y / Y	⭐️ 5 (51)
South Austin New Remodel minutes to Downtown	$47,401	$175	68%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (114)
★ Hip 3-Bedroom Condo in South Austin ★	$25,490	$103	58%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (85)
★ Stylish 3-Bedroom Condo in South Austin ★	$26,331	$112	56%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (74)
South Austin Jukebox \| HOT TUB coming 1/28!	$29,623	$214	35%	3	1	2	$170	❌	✅	❌	Y / Y	⭐️ 5 (46)
TEXAS Living BNB \| 10mins to downtown & airport	$54,585	$191	68%	3	2.5	1	$190	❌	❌	✅	Y / Y	⭐️ 5 (104)
Discover Austin!	$82,483	$271	81%	3	3	1	$119	✅	❌	✅	Y / Y	⭐️ 5 (72)
Austin Poolside Oasis \| Near DT	$41,717	$144	71%	3	2	1	$125	✅	❌	✅	Y / Y	⭐️ 5 (72)
South Austin, 3 Bedrooms, Luxury Kitchen	$71,591	$255	70%	3	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (52)
On a Quiet Corner 5 miles to Downtown Austin	$34,274	$188	46%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (53)
Dog Friendly House in Austin 3BR/2BA, 78745	$35,414	$185	51%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (90)
Contemporary 3-Bedroom Homestead	$23,279	$130	46%	3	2	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (11)
3Bd South ATX Charmer! 10 min to DT and Zilker	$38,016	$125	78%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (96)
Entire Home in Southeast Austin close to Downtown	$28,878	$123	63%	3	1	3	$65	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
Kid-friendly, 3 Bedroom w/ Greenbelt Views	$55,054	$218	69%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (22)
HQ Austin (Lic. #2018046696)	$46,893	$257	46%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (28)
The Lunar House- 10 Min to SoCo- Family Friendly	$75,918	$243	83%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (33)
Luxury farmhouse - 10 min from DT - sleeps 10	$38,610	$167	53%	3	2.5	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (30)
Cozy 3bd/2.5 bth off South Congress	$34,032	$159	58%	3	2.5	30	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Cozy South Austin Home	$34,009	$202	46%	3	2	2	$0	❌	❌	❌	N / Y	⭐️ 4.8 (42)
Capitol City Comfort: Cozy 3Br With Full Gym!	$47,919	$230	55%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (70)
Cowboy Pool, Fire Pit, Mural, Close to Downtown!	$66,286	$387	45%	3	2	2	$190	✅	❌	❌	Y / Y	⭐️ 4.8 (71)
Trendy South Congress Home w/ fire place & MORE!	$32,265	$122	66%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (83)
Beautiful Space - Nice yard - 10 min from DT	$35,884	$170	49%	3	3	1	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
Stunning Remodel 10 min from Downtown	$59,625	$201	80%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (55)
Modern Gem in South East Austin	$56,143	$192	76%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (13)
Modern, Cozy 3BR 10 min drive Downtown & Airport!	$24,361	$104	64%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (52)
South Austin 3 BR w/ Charming Backyard	$24,492	$167	38%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (29)
The Pool House on Avalon	$37,703	$267	38%	3	2	2	$125	✅	✅	❌	Y / Y	⭐️ 4.9 (154)

Return Metrics

7.36% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,999	$13,999	$20,999	$27,999	$34,999	$69,999	$209,999
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$300,800	$300,800	$300,800	$300,800	$300,800	$300,800	$300,800
Down Payment	$75,200	$75,200	$75,200	$75,200	$75,200	$75,200	$75,200
Property Appreciation	$11,280	$22,898	$34,865	$47,191	$59,887	$129,312	$536,650
Total Return	$394,279	$412,898	$431,865	$451,191	$470,886	$575,312	$1,122,650

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.36%

Cap Rate

8.6%

Return on Investment

23.13%

2325 Rockridge Dr Austin, TX, 78744

3 bed • 2 bath • 4 guests

Purchase Price

Est. $1,803/mo

Inquire about this property

Contact Agent

$376,000

Zestimate

Airbnb Investor Score

$6,999

Annual Profit

8.6%

Cap Rate

7.4%

Cash on Cash

$52,924

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $167/night at 63% occupancy.Projected nightly rate is $183/night at 60% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$42,440

Avg annual revenue

60%

Avg occupancy rate

$183

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

$7,000

Profit

Revenue

$52,924

Operating Expenses

$20,560

Operating Income

$32,364

Mortgage & Taxes

$25,364

Profit (Cash Flow)

$7,000

$94,980

Cash Investment

Down Payment

$75,200

Renos & Furnishing

$8,500

Closing Costs

$11,280

Total

$94,980

DSCR Ratio

Strong

1.28

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.36%

Cap Rate

8.6%

Return on Investment

23.13%

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

$17,845

Deductible property tax

$3,722

Your total deduction

$31,423

Your adjusted annual income

$150,000 - $31,423 = $118,577

Taxes on $118,577 (30%)

$35,573

Your old tax bill

$45,000

Your new tax bill

$35,573

Estimated tax savings

$9,427

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:

7,331 sqft

Year built:

1973

Size:

1,440 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central, Forced Air, Hot Water, Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 7,331 sqft

Building area: 1,440 sqft

Garage: Yes

Heating: Central, forced air, hot water, natural gas

Pool: No

Fireplaces: 0

Basement: No

Cooling: Ceiling Fan(s), Central Air

View: None

Parking: Garage, Garage Faces Front, Secured

Amenities: Refrigerator

Price per square foot: $261

Lot Info

Zoning: -

Land Use: -

Parcel Number: 04260104080000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $353,198

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $376,000

Schools

High School: Akins High School with 3/10 star rating