BNBCalc Short Term Rental Investment Analysis 4478 Acerno St, Round Rock, TX 78665

4 bed • 2 bath • 12 guests • $415,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$47,453

Profit (Cash Flow)

-$391

Cap Rate

6.7%

Annual Revenue

$47,453

AirDNA projects $273/night at 52% occupancy ($51,850). Airbtics projects $203/night at 64% occupancy ($47,452). Airbtics predicts this property will perform in the 29% revenue percentile

BNB Calc projects a 64% occupancy rate, $203 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$47,282	$49,776	$53,357	$55,870
Occupancy	59%	68%	69%	71%
Nightly Rate	$189	$200	$215	$245

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stay at Steph's Farmhouse!	$55,870	$215	71%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (179)
Stay at Steph's Farmhouse!	$55,870	$215	71%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (179)
Modern luxury home - on 1/2 acre near Kalahari	$49,776	$200	68%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (82)
Modern luxury home - on 1/2 acre near Kalahari	$49,776	$200	68%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (82)
Spacious Resort Minutes from Kalahari Waterpark	$42,661	$188	62%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Quiet Full Private Home - Kalahari - Dell Diamond	$47,282	$156	69%	4	3	2	$179	❌	❌	✅	Y / Y	⭐️ 4.8 (154)
Quiet Full Private Home - Kalahari - Dell Diamond	$47,282	$156	69%	4	3	2	$179	❌	❌	✅	Y / Y	⭐️ 4.8 (154)
The Southwestern Vibe-Hot Tub, 3 Bath, Game Room	$51,584	$243	58%	4	3	2	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (70)
Samsung - 4/2 on 1/2 Acre/Great Neighborhood	$47,170	$194	58%	4	2	2	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (71)
Butterfly Lady	$53,948	$268	55%	4	3	2	$0	❌	✅	❌	Y / N	⭐️ 5 (2)

Return Metrics

-0.36% 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)	-$390	-$781	-$1,172	-$1,563	-$1,954	-$3,909	-$11,727
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,076	$8,405	$13,000	$17,879	$23,059	$54,163	$332,000
Down Payment	$83,000	$83,000	$83,000	$83,000	$83,000	$83,000	$83,000
Property Appreciation	$12,450	$25,273	$38,481	$52,086	$66,098	$142,725	$592,313
Total Return	$99,136	$115,897	$133,309	$151,402	$170,203	$275,979	$995,586

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.36%

Cap Rate

6.65%

Return on Investment

15.22%

4478 Acerno St Round Rock, TX, 78665

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,991/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$390

Annual Profit

6.7%

Cap Rate

-0.4%

Cash on Cash

$47,453

Annual Revenue

BNBCalc predicts this property will get $203 per night with 64% occupancy, putting it in the top 29% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$49,755

Avg annual revenue

63%

Avg occupancy rate

$209

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

$40k

$45k

$50k

$55k

-$391

Profit

Revenue

$47,453

Operating Expenses

$19,849

Operating Income

$27,604

Mortgage & Taxes

$27,995

Profit (Cash Flow)

-$391

$105,950

Cash Investment

Down Payment

$83,000

Renos & Furnishing

$10,500

Closing Costs

$12,450

Total

$105,950

DSCR Ratio

Weak

0.99

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.36%

Cap Rate

6.65%

Return on Investment

15.22%

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

$19,696

Deductible property tax

$4,109

Your total deduction

$42,953

Your adjusted annual income

$150,000 - $42,953 = $107,047

Taxes on $107,047 (30%)

$32,114

Your old tax bill

$45,000

Your new tax bill

$32,114

Estimated tax savings

$12,886

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -