BNBCalc Short Term Rental Investment Analysis 345 Founders Ridge, Dripping Springs, TX, 78620

4 bed • 3 bath • 12 guests • $615,000

BNB

Calc

Annual Revenue

$92,878

Profit (Cash Flow)

$25,638

Cap Rate

10.9%

Annual Revenue

$92,878

AirDNA projects $399/night at 59% occupancy ($85,982). Airbtics projects $390/night at 51% occupancy ($72,647). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 59% occupancy rate, $431 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,648	$71,374	$96,240	$130,368
Occupancy	42%	51%	59%	68%
Nightly Rate	$278	$373	$431	$498

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Goodnight House	$128,489	$398	88%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (15)
Modern Texas Farm Home	$98,216	$424	63%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (87)
Peaceful 4-Br Home Family Friendly, Outdoor Living	$44,785	$208	55%	4	2	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (111)
Dripping Springs Shadywood Shangri-La	$47,598	$413	29%	4	3	1	$315	✅	❌	❌	Y / Y	⭐️ 5 (12)
Secluded retreat in the ❤️ of DT Dripping Springs.	$44,172	$234	50%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (95)
Hill Country, Acreage, Pool, Hot Tub, Full Bar	$51,366	$228	57%	4	4	1	$420	✅	✅	❌	Y / Y	⭐️ 5 (44)
Beautiful retreat in the heart of Dripping Springs	$135,287	$487	75%	4	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (76)
Rural Texas Vacation Rental w/ Fireplace	$122,970	$775	43%	4	2	2	$207	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Dripping in Tranquility, Prime Spot, Heated Pool	$53,579	$390	37%	4	2	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (104)
Modern Farmhouse with Spectacular Views!	$63,576	$293	57%	4	2.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (7)
Centrally located in Dripping Springs with pool	$69,317	$402	47%	4	3	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (124)
Check In @ 12! Checkout @ 3! Farmhouse in Drip!	$95,921	$416	63%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (99)
Nyumba House - Asante Lodging	$191,459	$1,257	39%	4	4	2	$353	✅	✅	❌	N / Y	⭐️ 5 (5)
Deer Oh Deer	$61,720	$279	60%	4	3.5	2	$225	❌	✅	✅	Y / Y	⭐️ 5 (63)
The Homestead! Hot tub, BBQ, Trampoline, Karaoke!	$43,067	$167	63%	4	2	1	$190	❌	✅	✅	Y / Y	⭐️ 5 (51)
Getaway w/ Fire Pit ~ 5 Mi to Pedernales River!	$74,001	$343	50%	4	2	2	$351	❌	❌	✅	Y / Y	⭐️ 0 (2)
La Hacienda Retreat- Brewery- Pool- Playground	$53,844	$277	52%	4	2	2	$125	✅	✅	✅	Y / Y	⭐️ 5 (271)
Cute, Rustic Barndo Bunkhouse w/ Dog (or Kid) Run!	$37,564	$181	54%	4	2	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (296)
Pool, Hot Tub, Hill Country Views, Hiking Trails	$92,958	$453	55%	4	3	2	$175	✅	✅	✅	Y / Y	⭐️ 5 (176)
Stonehaus Lodge at Onion Creek	$88,780	$481	50%	4	3.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (47)
Modern Hill Country Retreat	$79,356	$478	45%	4	2.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (110)
Five Acres Ranch near Venues/Wineries with Patio & Grill	$80,989	$363	59%	4	2.5	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (148)
D6 House @ D6: Swim/Hike/Yoga	$50,205	$222	59%	4	2.5	2	$130	✅	❌	✅	Y / Y	⭐️ 5 (102)
Driftwood Manor \| 4BR, Swimming Pool	$56,663	$310	49%	4	4.5	1	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
The Foothills House in Dripping Springs	$122,399	$386	83%	4	3.5	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (43)
Hill Country Oasis Pickle/Basketball - 1.5 Acres	$111,030	$380	78%	4	3	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (36)
Dripping Springs Poolside Escape	$93,010	$555	45%	4	2	2	$190	✅	❌	❌	Y / Y	⭐️ 5 (20)
The Highland: House 1/Sleeps 16+/Many Amenities	$63,833	$366	42%	4	2	2	$385	✅	✅	❌	Y / Y	⭐️ 5 (40)
The Highland: House 2/Sleep 16+/ Many Amenities	$62,914	$366	41%	4	3	2	$385	✅	✅	❌	Y / Y	⭐️ 5 (14)
Fire Pit, Hill Country Views, 8 ACRE Property!	$33,161	$298	28%	4	3	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (15)
Beautiful Hill Country retreat in Dripping Springs	$43,643	$270	43%	4	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (42)
NEW Chic, Luxury Home with Pool - Howard Ranch!	$77,591	$385	54%	4	4.5	2	$375	✅	❌	❌	Y / Y	⭐️ 5 (46)
New \| 4 Beds \| Sleeps 10 - WalkerVR!	$111,559	$492	58%	4	2	1	$350	✅	❌	✅	Y / Y	⭐️ 4.5 (4)
Escape to the Countryside: Log Cabin, 10 Acres!	$63,462	$274	57%	4	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (9)
Creek Side Retreat	$37,939	$319	32%	4	2.5	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (103)
Moonstone Ranch Farmhouse 4BD 4BA Central Dripping	$75,802	$293	68%	4	4	2	$120	❌	❌	❌	Y / N	⭐️ 4.9 (13)
House at Deer Creek	$51,407	$466	30%	4	2	2	$100	❌	✅	✅	Y / Y	⭐️ 5 (45)
Lovely Home with great views - POOL/SPA sleeps 14!	$69,656	$668	28%	4	2	2	$250	✅	✅	✅	Y / Y	⭐️ 4.5 (176)
Jester King Inn Coyote Cabin	$33,523	$249	35%	4	1	2	$135	❌	❌	✅	N / Y	⭐️ 4.6 (76)
Spacious Hill Country Getaway-Convenient Location	$72,662	$389	49%	4	2.5	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (83)

Return Metrics

16.84% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$25,637	$51,275	$76,913	$102,551	$128,189	$256,378	$769,134
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$492,000	$492,000	$492,000	$492,000	$492,000	$492,000	$492,000
Down Payment	$123,000	$123,000	$123,000	$123,000	$123,000	$123,000	$123,000
Property Appreciation	$18,450	$37,453	$57,027	$77,187	$97,953	$211,508	$877,766
Total Return	$659,087	$703,729	$748,940	$794,739	$841,142	$1,082,886	$2,261,900

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.84%

Cap Rate

10.91%

Return on Investment

32.93%

345 Founders Ridge Dripping Springs, Texas, 78620

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,950/mo

Inquire about this property

Contact Agent

101

Airbnb Investor Score

$25,637

Annual Profit

10.9%

Cap Rate

16.8%

Cash on Cash

$92,878

Annual Revenue

BNBCalc predicts this property will get $390 per night with 51% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% 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.

$74,736

Avg annual revenue

51%

Avg occupancy rate

$390

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

$30k

$85k

$135k

$190k

$25,638

Profit

Revenue

$92,878

Operating Expenses

$25,754

Operating Income

$67,124

Mortgage & Taxes

$41,486

Profit (Cash Flow)

$25,638

$152,200

Cash Investment

Down Payment

$123,000

Renos & Furnishing

$10,750

Closing Costs

$18,450

Total

$152,200

DSCR Ratio

Strong

1.62

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.84%

Cap Rate

10.91%

Return on Investment

32.93%

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

$29,189

Deductible property tax

$6,088

Your total deduction

$36,773

Your adjusted annual income

$150,000 - $36,773 = $113,227

Taxes on $113,227 (30%)

$33,968

Your old tax bill

$45,000

Your new tax bill

$33,968

Estimated tax savings

$11,032

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:

8,537 sqft

Year built:

2018

Size:

2,685 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 8,537 sqft

Building area: 2,685 sqft

Garage: No

Heating: Other

Pool: No

Fireplaces: -

Basement: No

Cooling: Central

View: -

Parking: Garage - Attached

Amenities: -

Price per square foot: $222

Lot Info

Zoning: -

Land Use: -

Parcel Number: 113039000A036004

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $676,505

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $597,500

Schools

Elementary School: Dripping Springs Elementary School with 7/10 star rating
Middle School: Dripping Springs Middle School with 7/10 star rating
High School: Dripping Springs High School with 8/10 star rating