Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

1 bed • 1 bath • 1 guests • $630,000

BNB

Calc

Annual Revenue

$20,939

Profit (Cash Flow)

-$37,961

Cap Rate

0.7%

Annual Revenue

$20,939

AirDNA projects $133/night at 36% occupancy ($17,487). Airbtics projects $117/night at 49% occupancy ($20,939). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 49% occupancy rate, $117 rate per night.

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

Percentiles25%50%75%90%
Revenue$12,845$22,919$34,012$44,149
Occupancy43%51%59%65%
Nightly Rate$77$117$151$178

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
$25,240
$122
54%
111$45❌❌❌N / Y⭐️ 5 (178)
$30,449
$119
67%
111$55❌❌❌Y / Y⭐️ 5 (46)
$27,866
$151
49%
112$49❌❌✅N / Y⭐️ 5 (127)
$32,301
$205
42%
112$49❌❌✅N / Y⭐️ 5 (100)
$34,101
$151
60%
112$49❌❌✅N / Y⭐️ 5 (138)
$25,541
$154
44%
112$49❌❌✅N / Y⭐️ 5 (105)
$32,653
$148
58%
112$49❌❌❌N / Y⭐️ 5 (464)
$37,907
$154
64%
112$69❌❌❌N / Y⭐️ 5 (155)
$29,192
$130
60%
112$40❌❌❌N / Y⭐️ 5 (32)
$11,969
$104
30%
112$125❌❌✅N / Y⭐️ 4.5 (12)
$47,346
$403
30%
112$75❌❌❌N / Y⭐️ 5 (6)
$23,304
$138
44%
111$40❌❌✅N / Y⭐️ 5 (34)
$21,658
$107
53%
112$60❌❌❌N / Y⭐️ 5 (45)
$30,912
$160
49%
111$158❌❌✅N / Y⭐️ 5 (10)
$15,487
$122
33%
111$50❌❌❌N / Y⭐️ 5 (140)
$10,106
$39
63%
111$37✅❌✅N / N⭐️ 5 (70)
$8,877
$41
51%
111$37✅❌✅N / N⭐️ 5 (63)
$26,505
$101
68%
111$35❌❌❌Y / Y⭐️ 5 (383)
$19,277
$90
51%
111$65✅❌✅Y / Y⭐️ 5 (195)
$23,560
$120
52%
112$60❌❌❌N / Y⭐️ 5 (168)
$11,323
$46
58%
111$37✅❌✅N / N⭐️ 5 (249)
$7,774
$37
47%
111$37✅❌✅N / N⭐️ 5 (107)
$11,984
$52
54%
111$37✅❌✅N / N⭐️ 5 (321)
$10,241
$49
48%
111$37✅❌✅N / N⭐️ 5 (304)
$9,023
$40
52%
111$37✅❌✅N / N⭐️ 5 (114)
$7,455
$38
44%
111$37✅❌✅N / N⭐️ 5 (230)
$11,053
$45
59%
111$37✅❌✅N / N⭐️ 5 (230)
$28,426
$128
60%
112$79❌❌✅Y / Y⭐️ 5 (91)
$17,805
$102
46%
111$45❌❌✅N / Y⭐️ 5 (258)
$19,283
$165
31%
111$40❌❌✅N / Y⭐️ 5 (8)
$22,447
$106
56%
111$45❌❌✅N / Y⭐️ 5 (210)
$10,745
$80
33%
111$45❌✅❌N / Y⭐️ 4.5 (13)
$25,689
$178
39%
112$40✅❌❌N / Y⭐️ 5 (195)
$17,837
$71
67%
112$25❌❌❌N / Y⭐️ 5 (175)
$20,787
$82
67%
112$75❌❌❌N / Y⭐️ 5 (217)
$27,311
$107
65%
112$80❌❌✅Y / Y⭐️ 5 (69)
$24,667
$119
53%
112$75❌❌❌Y / Y⭐️ 5 (70)

Return Metrics

-25.45% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$37,960-$75,921-$113,881-$151,842-$189,802-$379,605-$1,138,815
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$504,000$504,000$504,000$504,000$504,000$504,000$504,000
Down Payment$126,000$126,000$126,000$126,000$126,000$126,000$126,000
Property Appreciation$18,900$38,367$58,418$79,070$100,342$216,667$899,175
Total Return$610,939$592,445$574,536$557,228$540,540$467,062$390,360

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-25.45%

Cap Rate

0.72%

Return on Investment

-8.62%

property-location

345 Founders Ridge Dripping Springs, Texas, 78620

1 bed • 1 bath • 1 guests

Est. $3,022/mo

Agent

Inquire about this property

Contact Agent

-105

Airbnb Investor Score

-$37,960

Annual Profit

0.7%

Cap Rate

-25.5%

Cash on Cash

$20,939

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $133/night at 36% occupancy.Projected nightly rate is $117/night at 49% occupancy.

Top 58% of comparables

Top 51% 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.

$21,077

Avg annual revenue

49%

Avg occupancy rate

$117

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

$5k

$20k

$35k

$50k

Sign up to see the data on 40 all comparables

-$37,961

Profit

Revenue

$20,939

Operating Expenses

$16,402

Operating Income

$4,537

Mortgage & Taxes

$42,498

Profit (Cash Flow)

-$37,961

$149,150

Cash Investment

Down Payment

$126,000

Renos & Furnishing

$4,250

Closing Costs

$18,900

Total

$149,150

DSCR Ratio

Weak

0.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-25.45%

Cap Rate

0.72%

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

$29,900

Deductible property tax

$6,237

Your total deduction

$100,960

Your adjusted annual income

$150,000 - $100,960 = $49,040

Taxes on $49,040 (30%)

$14,712

Your old tax bill

$45,000

Your new tax bill

$14,712

Estimated tax savings

$30,288

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com