BNBCalc Short Term Rental Investment Analysis 4225 Walling Forge Dr, Austin, TX 78727

4 bed • 2 bath • 12 guests • $2,300

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$73,144

Profit (Cash Flow)

$49,800

Cap Rate

2172.0%

Annual Revenue

$73,144

AirDNA projects $335/night at 60% occupancy ($73,414). Airbtics projects $323/night at 62% occupancy ($73,143). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $323 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,216	$74,072	$112,388	$153,169
Occupancy	50%	62%	75%	85%
Nightly Rate	$213	$315	$396	$477

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Insta-worthy w/ private pool \|near the Domain	$80,534	$339	62%	4	2	1	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (104)
Jollyville Jewel - Pet-friendly! Near Domain!	$72,622	$326	57%	4	2	2	$230	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Mins to Domain -Newly Reno Home -Pool + Pool Table	$111,461	$433	68%	4	2	2	$275	✅	✅	❌	Y / Y	⭐️ 4.9 (95)
Relax Hammocks Spacious Oasis \| Sleeps12 by Domain	$43,923	$167	66%	4	2	1	$99	❌	❌	✅	Y / Y	⭐️ 4.9 (61)
Casa Blanca~ Near Domain-Q2 10 min to DTWN	$28,434	$177	43%	4	2	2	$175	❌	❌	❌	Y / N	⭐️ 5 (22)
'Good Vibes Roll' Pet-friendly! Near Domain!	$71,339	$399	46%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (45)
Winter Getaway~15 min to DT ATX	$165,034	$526	85%	4	4	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (48)
Modern Rustic Home, Sleeps 14+, Close to Q2/Domain	$76,521	$450	45%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (38)
'Boni and Blithe' - Pet-Friendly! Fenced in Yard!	$93,529	$327	75%	4	2	2	$210	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
Spacious, comfortable 4/2 across from a huge park.	$70,077	$262	70%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (71)
(hot tub) 7beds Domain 4 BR + foosball \|2 homes	$61,644	$189	82%	4	3	2	$160	❌	✅	✅	Y / Y	⭐️ 4.8 (188)
Domain Q2 Mid-century Modern Retreat Private Pool	$119,767	$360	90%	4	2	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (29)
Hidden ATX Getaway \| Spacious Home, Family Retreat	$36,424	$164	55%	4	2	1	$199	❌	❌	❌	Y / Y	⭐️ 5 (24)
Casa Feliz- A 4BR home in a friendly neighborhood	$56,982	$174	86%	4	2	4	$170	❌	❌	❌	Y / Y	⭐️ 5 (32)
North Austin Retreat Easy Access to I-35	$44,885	$256	44%	4	3	3	$228	❌	❌	✅	Y / Y	⭐️ 4.9 (24)
(Hot tub) 4 Room Domain Foosball	$63,868	$215	75%	4	3	2	$160	❌	✅	✅	Y / Y	⭐️ 4.9 (95)
The ATX LUXE PLAY Golf	$49,171	$394	33%	4	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (26)
ATX Gym, Pool, Hot Tub, Games, Workspace, 4BRs!	$63,213	$356	46%	4	3	2	$250	✅	✅	❌	Y / Y	⭐️ 4.8 (59)
The Lovely. Perfect ATX Family Getaway	$47,406	$164	69%	4	3	2	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (162)
Longhorn House in North Central Austin!	$52,982	$209	61%	4	3	2	$200	❌	❌	❌	Y / N	⭐️ 4.9 (62)
Modern Train Depot Farmhouse: Private 1 acre oasis	$46,798	$228	54%	4	3	2	$210	❌	❌	❌	Y / Y	⭐️ 5 (175)
Burr Oak House \| Family friendly & close to all	$63,256	$329	51%	4	3	3	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (36)
Modern Oasis-Complete Redesign 4bd-Near The Domain	$100,482	$476	54%	4	3	1	$220	❌	❌	✅	Y / Y	⭐️ 5 (95)
Amazing Austin Getaway w/Heated Pool in Great Area	$74,868	$354	55%	4	3	2	$180	✅	❌	✅	Y / Y	⭐️ 5 (64)
Austin Greenbelt Getaway!	$84,062	$304	74%	4	2	5	$199	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Mid-Century Modern 4 BR, 3 BA w/ Park View, Office	$53,936	$182	78%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (31)
(N) Heated Pool+Jaccuzi+Sauna+PoolTable+Arcades	$204,559	$759	72%	4	3	1	$275	✅	✅	❌	Y / Y	⭐️ 4.9 (62)
Groups Welcome! 4BD Home near Domain & Hospitals!	$34,260	$245	37%	4	2	30	$375	❌	❌	❌	Y / Y	⭐️ 0 (0)
ATXpoolhaus \| 3 min to Q2, Domain, & Breweries	$115,067	$635	48%	4	3	3	$235	✅	❌	❌	Y / Y	⭐️ 5 (55)
Great private getaway in Austin	$92,477	$363	69%	4	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (26)
NEW! ATX/Domain OASIS - Pool, Desks, Pong, 4BRs	$91,734	$469	53%	4	2	30	$350	✅	❌	✅	Y / Y	⭐️ 4.7 (20)
Peaceful Northwest Austin Home	$45,318	$302	41%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
5 mins to Domain! 15 mins to downtown Austin!	$43,305	$136	87%	4	3	14	$200	❌	❌	✅	Y / Y	⭐️ 5 (178)
Dog-Friendly Home - Large Yard/Pool Table/Pacman	$82,235	$396	50%	4	2	2	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (16)
Sun Bright 4 BR 3B, 7 Beds Sleeps 13 -North Austin	$56,530	$198	75%	4	3	6	$250	❌	❌	✅	Y / Y	⭐️ 5 (24)
'Lights, Camera, All In' 4Br/2.5Ba,Game Rm,Hot Tub	$58,092	$256	62%	4	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (14)
Howdy! Modern stay in Austin - Near Q2 Stadium	$74,957	$256	80%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (17)
Domain, 16+ Guests. Pool + Ping Pong + Pool Table	$102,400	$489	56%	4	2	1	$140	✅	❌	✅	Y / Y	⭐️ 5 (25)
Lake View in North Austin	$129,640	$398	88%	4	2	45	$160	❌	❌	✅	Y / Y	⭐️ 5 (153)
Spacious Home Near Domain, Q2 Stadium, Downtown	$68,779	$291	62%	4	3	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (26)

Return Metrics

451.53% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$49,799	$99,599	$149,399	$199,199	$248,999	$497,999	$1,493,997
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$22	$46	$72	$99	$127	$300	$1,840
Down Payment	$460	$460	$460	$460	$460	$460	$460
Property Appreciation	$69	$140	$213	$288	$366	$791	$3,282
Total Return	$50,351	$100,246	$150,145	$200,047	$249,953	$499,550	$1,499,580

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

451.53%

Cap Rate

2,171.95%

Return on Investment

452.36%

4225 Walling Forge Dr Austin, TX, 78727

4 bed • 2 bath • 12 guests

Purchase Price

Est. $11/mo

This property is for sale!

Contact Agent

20616

Airbnb Investor Score

$49,799

Annual Profit

2172.0%

Cap Rate

451.5%

Cash on Cash

$73,144

Annual Revenue

BNBCalc predicts this property will get $323 per night with 62% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$75,814

Avg annual revenue

62%

Avg occupancy rate

$323

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

$25k

$85k

$145k

$205k

$49,800

Profit

Revenue

$73,144

Operating Expenses

$23,189

Operating Income

$49,955

Mortgage & Taxes

$155

Profit (Cash Flow)

$49,800

$11,029

Cash Investment

Down Payment

$460

Renos & Furnishing

$10,500

Closing Costs

$69

Total

$11,029

DSCR Ratio

Strong

321.98

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

451.53%

Cap Rate

2,171.95%

Return on Investment

452.36%

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

$109

Deductible property tax

$23

Your total deduction

-$48,123

Your adjusted annual income

$150,000 - -$48,123 = $198,123

Taxes on $198,123 (30%)

$59,437

Your old tax bill

$45,000

Your new tax bill

$59,437

Estimated tax savings

-$14,437

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:

6,473 sqft

Year built:

1999

Size:

2,475 sqft

Type:

SFR

Parking:

Heating:

Yes

Sold Comparables

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 2

Lot size: 6,473 sqft

Building area: 2,475 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: 0266081710

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $522,899

County Est. Land Value: $157,500

Assessed Land Value: $157,500

County Est. Structure Value: $365,399

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
12/13/08	$0	0%	Lake Travis Llc
05/03/99	$0	0%	Shaochyi Lin, Yafen Li

Ownership

Name: Lake Travis Llc

Owner Occupied: No

Owner Mailing Address: 12758 Royal Oaks Ln, Farmers Branch, TX 75234

Years Owned: 190

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Summitt Elementary School with 7/10 star rating
Middle School: Murchison Middle School with 5/10 star rating
High School: Anderson High School with 8/10 star rating