4206 Greystone Dr Austin, TX, 78731
4 bed • 3 bath • 12 guests
Est. $17/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$67,869
Annual Profit
1892.0%
Cap Rate
586.2%
Cash on Cash
$94,014
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $559/night at 54% occupancy.Projected nightly rate is $396/night at 65% occupancy.
Top 56% of comparables
Top 33% 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.
$91,285
Avg annual revenue
65%
Avg occupancy rate
$396
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$105k
$180k
$265k
Sign up to see the data on 40 all comparables
$67,869
Profit
Revenue
$94,014
Operating Expenses
$25,902
Operating Income
$68,112
Mortgage & Taxes
$243
Profit (Cash Flow)
$67,869
$11,578
Cash Investment
Down Payment
$720
Renos & Furnishing
$10,750
Closing Costs
$108
Total
$11,578
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
586.19%
Cap Rate
1,892%
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
$171
Deductible property tax
$36
Your total deduction
-$66,192
Your adjusted annual income
$150,000 - -$66,192 = $216,192
Taxes on $216,192 (30%)
$64,858
Your old tax bill
$45,000
Your new tax bill
$64,858
Estimated tax savings
-$19,858
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:
11,709 sqft
Year built:
1968
Size:
2,872 sqft
Type:
SFR
Parking:
2
Heating:
Yes
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 4216 Greystone Dr | - | 3 | 2,850 | - | 10,637 | 1968 | $0 | - |
| 7401 Mesa Dr | 4 | 2 | 2,161 | - | 12,166 | 1968 | $0 | - |
| 4304 Lostridge Dr | 4 | 2 | 3,290 | - | 11,543 | 1968 | $0 | - |
| 3902 Sidehill Path | 4 | 3 | 2,415 | - | 12,005 | 1976 | $0 | - |
| 4219 Lostridge Dr | 5 | 3 | 2,770 | - | 9,940 | 1968 | $0 | - |
| 3913 Edgerock Dr | 4 | 2 | 2,958 | - | 9,592 | 1968 | $0 | - |
| 7104 Waterline Rd | 3 | 3 | 2,174 | - | 15,272 | 1964 | $0 | - |
| 7201 Spurlock Dr | 5 | 2 | 2,779 | - | 10,694 | 1968 | $0 | - |
| 7212 Montana Norte | 4 | 2 | 2,832 | - | 12,524 | 1972 | $0 | - |
| 6811 Mesa Dr | - | 2 | 2,259 | - | 14,000 | 1962 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 11,709 sqft
- Building area: 2,872 sqft
- Garage: Yes
- Heating: Yes
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 0142040503
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $978,953
- County Est. Land Value: $650,000
- Assessed Land Value: $650,000
- County Est. Structure Value: $405,547
Market Estimate: -
Ownership
- Name: Janice Mynes
- Owner Occupied: Yes
- Owner Mailing Address: 22306 Hazy Hollow Dr Unit 12, Spicewood, TX 78669
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: N/A
- Inherited: N/A
- Foreclosure: No
Schools
- Elementary School: Doss Elementary School with 8/10 star rating
- Middle School: Murchison Middle School with 5/10 star rating
- High School: Anderson High School with 8/10 star rating