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 2508 E 9th St, Austin, TX, 78702

2 bed • 2 bath • 4 guests • $875,575

BNB

Calc

Annual Revenue

$47,379

Profit (Cash Flow)

$18,872

Cap Rate

3.1%

Annual Revenue

$47,379

AirDNA projects $210/night at 71% occupancy ($54,457). Airbtics projects $188/night at 69% occupancy ($47,379). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, $188 rate per night.

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

Percentiles25%50%75%90%
Revenue$28,350$43,108$72,482$90,041
Occupancy58%68%81%89%
Nightly Rate$127$164$233$264

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
Stylish East Side Home Near Downtown Attractions!

No image available

$41,618
$139
74%
22.52$120❌❌❌Y / Y⭐️ 5 (85)
The Rosewood | Stock Tank Pool + Gazebo

No image available

$56,046
$162
89%
211$99✅❌✅Y / Y⭐️ 5 (146)
Walk to SXSW & Bars - East 6th Bohemian SmartHome

No image available

$36,308
$232
41%
223$149❌❌❌Y / Y⭐️ 5 (273)
Private & Modern East Austin Home, w/Gorgeous Yard

No image available

$48,377
$151
83%
21.51$125❌❌✅Y / Y⭐️ 5 (211)
Trendy, Walkable, Rooftop Patio, Includes Garage!

No image available

$69,545
$240
75%
21.52$135❌❌❌Y / Y⭐️ 5 (66)
East Austin Home - 2 Bedroom | Large Backyard

No image available

$60,606
$232
68%
22.52$150❌❌✅Y / Y⭐️ 5 (48)
Modern East Austin Oasis with Relaxing Backyard

No image available

$43,747
$176
67%
22.52$90❌❌❌Y / Y⭐️ 5 (24)
East Side Haven | Blocks from Local Food Legends

No image available

$115,135
$480
64%
22.51$135❌❌❌Y / Y⭐️ 5 (34)
Trendy ATX Home, Walking Distance to Downtown!

No image available

$32,677
$139
63%
21.52$125❌❌✅Y / Y⭐️ 5 (103)
E Austin Gem! Cln Hot Tub & Perf Locale!

No image available

$71,473
$264
71%
21.52$159✅✅❌Y / Y⭐️ 5 (161)
HGTV Featured Tiny Home w Hot Tub Near East 6th St

No image available

$40,345
$119
86%
211$67❌✅❌N / Y⭐️ 5 (405)
Pink Bungalow . Sweet Location. Walkability

No image available

$32,366
$97
81%
211$80❌❌✅N / Y⭐️ 5 (128)
Rare, Modern Home, King Bed, Walk to all East Side

No image available

$35,015
$118
77%
221$160❌❌❌Y / Y⭐️ 4.8 (92)
City on the doorstep - Modern Stylish Home

No image available

$50,778
$196
66%
22.51$163❌❌✅Y / Y⭐️ 5 (33)
Comfy Bohemian East Side Bungalow

No image available

$23,187
$109
57%
211$149❌❌✅Y / Y⭐️ 5 (96)
Charming Vintage Craftsman w/ Huge Yard - East DT

No image available

$44,474
$165
72%
221$110❌❌❌Y / Y⭐️ 5 (766)
Backyard Oasis w/Pool, walkable, 5 min to dtwn

No image available

$39,035
$157
65%
211$80✅❌✅Y / Y⭐️ 5 (84)
Modern artsy bungalow w/ big yard near downtown

No image available

$29,045
$130
58%
221$80❌❌❌Y / Y⭐️ 5 (150)
Eastside Escape *Walk to Bars, Brews & Good Eats*

No image available

$43,417
$120
92%
22.52$135❌❌❌Y / Y⭐️ 5 (209)
Serene Artist Retreat in the Heart of Downtown

No image available

$66,295
$262
68%
212$120✅❌❌Y / Y⭐️ 5 (78)
Luxury Condo! Walk to Live Music! Stunning View

No image available

$36,018
$193
48%
22.51$150❌❌✅Y / Y⭐️ 5 (108)
Chic Austin Getaway – Brand New w/ Rooftop Patio!

No image available

$47,943
$203
59%
22.51$215❌❌❌Y / Y⭐️ 5 (19)
Eco-luxury private home between downtown + Airport

No image available

$61,798
$250
65%
22.52$210❌❌✅Y / Y⭐️ 5 (82)
Whimsical Escape on the Eastside

No image available

$27,637
$114
55%
22.52$150❌❌❌Y / Y⭐️ 5 (75)
Extraordinary East Austin Retreat with Sauna and Cold Plunge

No image available

$52,442
$131
100%
211$90❌❌❌Y / Y⭐️ 5 (613)
COZY PATIO + MODERN COTTAGE + CONVENIENT LOCATION

No image available

$105,623
$338
84%
212$120❌❌❌Y / Y⭐️ 5 (160)
Casa Eleven . Super Location. Walkability

No image available

$25,804
$115
58%
211$50❌❌✅N / Y⭐️ 5 (117)
Trendy farm style, East ATX

No image available

$85,279
$238
96%
22.51$125❌❌✅Y / Y⭐️ 5 (75)
Downtown ATX | Retreat | Pool | Luxury Get Away

No image available

$54,084
$271
52%
21.52$175✅❌✅Y / Y⭐️ 5 (15)
Cozy East 4th st Bungalow - Walkable to Downtown

No image available

$30,889
$100
82%
212$125❌❌❌Y / Y⭐️ 5 (197)
Sentral 2 Bedroom Apt on East 6th St

No image available

$43,452
$224
53%
221$0✅❌✅Y / Y⭐️ 5 (672)
Sentral 2 Bedroom Apt on East 6th St

No image available

$27,761
$205
37%
211$0❌❌✅Y / Y⭐️ 5 (107)
Modern 2BR w/ pool - close to everything!

No image available

$69,949
$254
73%
222$160✅❌❌Y / Y⭐️ 5 (183)
Funky & Modern Condo in East Austin!

No image available

$36,213
$120
73%
221$115✅❌❌Y / Y⭐️ 5 (218)
Stay In Style | Cute & Walkable Back House

No image available

$61,042
$163
96%
211$80✅❌❌Y / Y⭐️ 5 (335)
Texas Pool, Downtown, UT Austin, Light up Patio+

No image available

$73,151
$349
56%
22.52$85✅❌✅Y / Y⭐️ 5 (58)
Cultural Heritage Gem by DT|Lake

No image available

$32,443
$97
80%
211$130❌❌✅Y / Y⭐️ 5 (68)
Getaway Close to Restaurants, Bars, Lake & Airport

No image available

$42,843
$139
82%
223$140❌❌✅Y / Y⭐️ 5 (111)
King Beds Condo by Eastside Restaurants, Airport

No image available

$38,983
$152
64%
223$140❌❌✅Y / Y⭐️ 5 (149)
Celebrity Designer Condo in East Austin

No image available

$40,831
$183
59%
212$130❌❌✅Y / Y⭐️ 5 (101)

Return Metrics

57.59% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$18,871$37,743$56,615$75,487$94,359$188,719$566,157
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$26,267$53,322$81,189$109,892$139,456$301,124$1,249,675
Total Return$45,139$91,066$137,805$185,380$233,816$489,843$1,815,833

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

57.59%

Cap Rate

3.14%

Return on Investment

137.75%

property-location

2508 E 9th St 2 Austin, Texas, 78702

2 bed • 2 bath • 4 guests

Est. $4,200/mo

Agent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide


Laws


Market Data

156

Airbnb Investor Score

-$10,313

Annual Profit

3.1%

Cap Rate

57.6%

Cash on Cash

$47,379

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $210/night at 71% occupancy.Projected nightly rate is $188/night at 69% occupancy.

Top 51% of comparables

Top 44% 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.

$49,341

Avg annual revenue

69%

Avg occupancy rate

$188

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

$55k

$85k

$115k

Sign up to see the data on 40 all comparables

$18,872

Profit

Revenue

$47,379

Operating Expenses

$19,839

Operating Income

$27,540

Mortgage & Taxes

$8,668

Profit (Cash Flow)

$18,872

$6,500

Cash Investment

Down Payment

$0

Renos & Furnishing

$6,500

Total

$6,500

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

57.59%

Cap Rate

3.14%

Profit (Cummulative)

$18,872

-$0

$6,500

$26,267

$0

Total Gain

$45,139

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

$0

Deductible property tax

$8,668

Your total deduction

$77,606

Your adjusted annual income

$150,000 - $77,606 = $72,394


Taxes on $72,394 (30%)

$21,718

Your old tax bill

$45,000

Your new tax bill

$21,718


Estimated tax savings

$23,282

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:

1,280 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Forced Air

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: -
  • Building area: 1,280 sqft
  • Garage: No
  • Heating: Forced air
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: -
  • Parking: Attached, Off Street
  • Amenities: Dishwasher, Dryer, Freezer, Microwave, Refrigerator, Washer
  • Price per square foot: $684

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 193411
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $875,575
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


Schools

  • Elementary School: Blackshear Elementary School with 3/10 star rating
  • Middle School: Kealing Middle School with 6/10 star rating
  • High School: Eastside Memorial High School with 2/10 star rating

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service