BNBCalc Short Term Rental Investment Analysis 361 Hollister Dr, Liberty Hill, TX 78642

4 bed • 4 bath • 12 guests • $659,000

BNB

Calc

Annual Revenue

$53,234

Profit (Cash Flow)

-$11,820

Cap Rate

5.0%

Annual Revenue

$53,234

AirDNA projects $576/night at 60% occupancy ($126,228). Airbtics projects $275/night at 53% occupancy ($53,234). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 53% occupancy rate, $275 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,849	$46,188	$77,814	$124,972
Occupancy	41%	49%	66%	72%
Nightly Rate	$202	$245	$309	$460

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Leander Downtown Getaway/Central/WI-FI/Coffee	$73,741	$292	69%	4	4	1	$0	✅	❌	✅	Y / Y	⭐️ 4.2 (8)
3 acre_King bed_ Near Lake Georgetown_Getaway	$66,210	$270	67%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
'Oak Hollow'- 40 acre Country Escape w/ Pool,Sauna	$85,889	$492	45%	4	2	1	$230	✅	❌	✅	Y / Y	⭐️ 4.7 (24)
5 Acre Retreat and Hot Tub by Lake Georgetown	$90,321	$457	54%	4	3	1	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (40)
New Family Home \| NBHD Pool \| Media/Game Rooms	$57,112	$221	65%	4	4	3	$285	✅	❌	❌	Y / Y	⭐️ 4.7 (21)
Family Friendly home with pool and playset!	$73,200	$200	100%	4	3	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (12)
New Modern Home in Leander, Cozy and Close to All!	$20,496	$140	40%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Cheerful 4 rooms Entire house/free parking	$27,884	$211	33%	4	4	2	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
Cozy Modern 4 Bdr Home in Leander, Close to All!	$25,858	$157	45%	4	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

-7.27% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$11,820	-$23,640	-$35,460	-$47,280	-$59,101	-$118,202	-$354,606
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$527,200	$527,200	$527,200	$527,200	$527,200	$527,200	$527,200
Down Payment	$131,800	$131,800	$131,800	$131,800	$131,800	$131,800	$131,800
Property Appreciation	$19,770	$40,133	$61,107	$82,710	$104,961	$226,640	$940,565
Total Return	$666,949	$675,492	$684,646	$694,429	$704,860	$767,438	$1,244,959

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.27%

Cap Rate

4.95%

Return on Investment

8.87%

361 Hollister Dr Liberty Hill, TX, 78642

4 bed • 4 bath • 12 guests

Purchase Price

Est. $3,161/mo

This property is for sale!

Contact Agent

-18

Airbnb Investor Score

-$11,820

Annual Profit

5.0%

Cap Rate

-7.3%

Cash on Cash

$53,234

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $576/night at 60% occupancy.Projected nightly rate is $275/night at 53% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$54,223

Avg annual revenue

53%

Avg occupancy rate

$275

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

$45k

$65k

$90k

-$11,820

Profit

Revenue

$53,234

Operating Expenses

$20,600

Operating Income

$32,634

Mortgage & Taxes

$44,454

Profit (Cash Flow)

-$11,820

$162,570

Cash Investment

Down Payment

$131,800

Renos & Furnishing

$11,000

Closing Costs

$19,770

Total

$162,570

DSCR Ratio

Weak

0.73

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.27%

Cap Rate

4.95%

Return on Investment

8.87%

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

$31,277

Deductible property tax

$6,524

Your total deduction

$78,624

Your adjusted annual income

$150,000 - $78,624 = $71,376

Taxes on $71,376 (30%)

$21,413

Your old tax bill

$45,000

Your new tax bill

$21,413

Estimated tax savings

$23,587

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:

Type:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -