BNBCalc Short Term Rental Investment Analysis 424 Echo Pass, Liberty Hill, TX 78642

4 bed • 3 bath • 12 guests • $631,786

BNB

Calc

Annual Revenue

$53,234

Profit (Cash Flow)

-$9,984

Cap Rate

5.2%

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)
Large and Lively Home at Leander	$21,523	$315	17%	4	4	2	$165	❌	✅	✅	Y / Y	⭐️ 4.3 (18)
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

-6.39% 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)	-$9,984	-$19,968	-$29,953	-$39,937	-$49,922	-$99,844	-$299,533
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,206	$12,796	$19,792	$27,219	$35,105	$82,457	$505,428
Down Payment	$126,357	$126,357	$126,357	$126,357	$126,357	$126,357	$126,357
Property Appreciation	$18,953	$38,475	$58,583	$79,294	$100,627	$217,281	$901,724
Total Return	$141,533	$157,660	$174,779	$192,933	$212,167	$326,251	$1,233,977

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.39%

Cap Rate

5.16%

Return on Investment

9.72%

424 Echo Pass Liberty Hill, TX, 78642

4 bed • 3 bath • 12 guests

Purchase Price

Est. $3,030/mo

This property is for sale!

Contact Agent

-14

Airbnb Investor Score

-$9,984

Annual Profit

5.2%

Cap Rate

-6.4%

Cash on Cash

$53,234

Annual Revenue

BNBCalc predicts this property will get $275 per night with 53% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

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

-$9,984

Profit

Revenue

$53,234

Operating Expenses

$20,600

Operating Income

$32,634

Mortgage & Taxes

$42,618

Profit (Cash Flow)

-$9,984

$156,061

Cash Investment

Down Payment

$126,357

Renos & Furnishing

$10,750

Closing Costs

$18,954

Total

$156,061

DSCR Ratio

Weak

0.77

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.39%

Cap Rate

5.16%

Return on Investment

9.72%

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

$29,985

Deductible property tax

$6,255

Your total deduction

$74,058

Your adjusted annual income

$150,000 - $74,058 = $75,942

Taxes on $75,942 (30%)

$22,783

Your old tax bill

$45,000

Your new tax bill

$22,783

Estimated tax savings

$22,217

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: -