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 402 Dove Creek Dr

3 bed • 2 bath • 14 guests • $459,500

BNB

Calc

Report by:

Brett Koster

brett@pmiaustinmetro.com

Annual Revenue

$58,212

Profit (Cash Flow)

$5,968

Cap Rate

8.0%

Annual Revenue

$58,212

AirDNA projects $245/night at 59% occupancy ($52,796). Airbtics projects $177/night at 64% occupancy ($41,374). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 61% occupancy rate, $261 rate per night.

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

Percentiles25%50%75%90%
Revenue$33,762$41,964$44,902$53,923
Occupancy52%63%71%78%
Nightly Rate$132$171$199$241

Seasonality (Profit by Month)

Sign up to view the full seasonality chart


Return Metrics

5.22% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$5,968$11,936$17,904$23,872$29,840$59,680$179,040
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$367,600$367,600$367,600$367,600$367,600$367,600$367,600
Down Payment$91,900$91,900$91,900$91,900$91,900$91,900$91,900
Property Appreciation$13,785$27,983$42,608$57,671$73,186$158,029$655,827
Total Return$479,253$499,419$520,012$541,043$562,526$677,209$1,294,367

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

5.22%

Cap Rate

8.04%

Return on Investment

21.25%

property-location

402 Dove Creek Dr Round Rock, Texas, 78664-5918

3 bed • 2 bath • 14 guests

Est. $2,204/mo

Agent

This property is for sale!

Contact Brett

Round Rock

Zoning


Laws

$58,212

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $245/night at 59% occupancy.Projected nightly rate is $177/night at 64% occupancy.

Top 51% of comparables

Top 11% of comparables


Seasonality

Sign up to view the full seasonality chart

$5,968

Profit

Revenue

$58,212

Operating Expenses

$21,248

Operating Income

$36,964

Mortgage & Taxes

$30,996

Profit (Cash Flow)

$5,968

$114,185

Cash Investment

Down Payment

$91,900

Renos & Furnishing

$8,500

Closing Costs

$13,785

Total

$114,185

DSCR Ratio

Acceptable

1.19

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.22%

Cap Rate

8.04%

Profit (Cummulative)

$5,968

$367,600

$8,500

$13,785

$0

Total Gain

$24,267

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

$21,808

Deductible property tax

$4,549

Your total deduction

$49,326

Your adjusted annual income

$150,000 - $49,326 = $100,674


Taxes on $100,674 (30%)

$30,202

Your old tax bill

$45,000

Your new tax bill

$30,202


Estimated tax savings

$14,798

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:

1977

Size:

2,581 sqft

Type:

SFR

Parking:

2

Heating:

CENTRAL

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
913 Hayden Way321,848-9,7281990$028
1503 Clearview Loop331,586-9,0801986$028
426 Shady Path Cv-21,252-15,6391984$0-
504 E Logan St321,294-7,7401979$059
1317 E Logan St321,137-01986$0166
1422 E Logan St321,426-11,7961986$028
1323 Garden Path Dr331,218-5,4291993$062
1201 Green Valley Cv42908-4,7601985$038
914 Hayden Way-32,424-10,0781991$0-
1000 Greenbriar Loop-21,046-5,8921984$0-

Property Details

  • MLS Status: Active
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: -
  • Building area: 2,581 sqft
  • Garage: Yes
  • Heating: Central
  • Pool: No
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: R-16-3690-000D-0006
  • Flood Zone: No

Tax Info

  • Year Assessed: 2022
  • Assessed Value: $361,812
  • County Est. Land Value: $65,000
  • Assessed Land Value: $65,000
  • County Est. Structure Value: $296,812
  • Market Estimate: $450,652


Sale history

DateSale Price% FinancedBuyer
07/14/22$00%Ryan Jones, Malia Jones
03/14/22$00%Ryan Jones, Charles Warner

Ownership

  • Name: Ryan Jones
  • Owner Occupied: No
  • Owner Mailing Address: 1404 Reagan Wells Dr, Hutto, Tx 78634
  • Years Owned: 24
  • Home Equity: $73,530
  • Mortgage Balance Remaining: $376,870
  • Financed amount: -
  • Owner Type: Investor
  • Lien: No
  • Inherited: Yes
  • Foreclosure: No

Schools

  • Elementary School: Xenia Voigt Elementary School with 3/10 star rating
  • Middle School: C D Fulkes Middle School with 4/10 star rating
  • High School: Cedar Ridge High School with 6/10 star rating