4106 Sandy Acre Rd Austin, TX, 78746
4 bed • 3 bath • 12 guests
Est. $58/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$186,260
Annual Profit
1558.9%
Cap Rate
1378.7%
Cash on Cash
$230,747
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,192/night at 53% occupancy.Projected nightly rate is $773/night at 40% occupancy.
Top 21% of comparables
Top 1% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$114,919
Avg annual revenue
40%
Avg occupancy rate
$773
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$115k
$195k
$280k
Sign up to see the data on 10 all comparables
$186,260
Profit
Revenue
$230,747
Operating Expenses
$43,677
Operating Income
$187,069
Mortgage & Taxes
$809
Profit (Cash Flow)
$186,260
$13,510
Cash Investment
Down Payment
$2,400
Renos & Furnishing
$10,750
Closing Costs
$360
Total
$13,510
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1,378.68%
Cap Rate
1,558.91%
STR Tax Calculator (USA)
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
$570
Deductible property tax
$119
Your total deduction
-$184,355
Your adjusted annual income
$150,000 - -$184,355 = $334,355
Taxes on $334,355 (30%)
$100,306
Your old tax bill
$45,000
Your new tax bill
$100,306
Estimated tax savings
-$55,306
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:
37,941 sqft
Year built:
1969
Size:
2,385 sqft
Type:
SFR
Parking:
3
Heating:
Yes
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 5842 Westslope Dr | 5 | 5 | 3,935 | - | 14,972 | 1984 | $0 | - |
| 5903 Cone Cir | 4 | 3 | 2,656 | - | 11,147 | 2014 | $0 | - |
| 5802 Kentucky Derby | - | 4 | 3,728 | - | 9,017 | 1996 | $0 | - |
| 5910 Mountain Villa Dr | 4 | 3 | 4,373 | - | 12,175 | 1993 | $0 | - |
| 5911 Lookout Mountain Dr | 3 | 3 | 2,449 | - | 10,250 | 1984 | $0 | - |
| 6007 Twin Valley Cv | 3 | 2 | 2,325 | - | 8,886 | 1985 | $0 | - |
| 6101 Mountain Villa Cv | 3 | 2 | 2,788 | - | 5,066 | 1979 | $0 | - |
| 5200 Green Falls Ct | 5 | 6 | 7,383 | - | 44,039 | 1985 | $0 | - |
| 5725 N Scout Island Cir | 3 | 2 | 1,515 | - | 4,587 | 1983 | $0 | - |
| 5903 Cartwright Cv | 3 | 2 | 2,088 | - | 6,813 | 1982 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 37,941 sqft
- Building area: 2,385 sqft
- Garage: No
- Heating: Yes
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 0133110138
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2023
- Assessed Value: $2,333,329
- County Est. Land Value: $1,650,000
- Assessed Land Value: $1,650,000
- County Est. Structure Value: $683,329
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 11/24/21 | $0 | 0% | Edward M Ely |
| 10/16/02 | $0 | 0% | Lee Gros, Mary Ann Gros |
Ownership
- Name: Edward Ely
- Owner Occupied: No
- Owner Mailing Address: 3900 Corum Cv, Austin, TX 78746
- Years Owned: 37
- Home Equity: -
- Mortgage Balance Remaining: $3,080,000
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Middle School: Hill Country Middle School with 10/10 star rating