BNBCalc Short Term Rental Investment Analysis 6705 Covered Bridge Dr 12, Austin, TX 78736

3 bed • 2 bath • 9 guests • $2,450

BNB

Calc

Annual Revenue

$50,166

Profit (Cash Flow)

$29,799

Cap Rate

1223.0%

Annual Revenue

$50,166

Revenue data could not be found for this address

BNB Calc projects a 67% occupancy rate, $205 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Newly Remodeled Gem In The Epicenter of The ATX	$37,112	$156	65%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (49)
Taylor House - a SW Austin Retreat	$41,140	$170	63%	3	3	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (245)
~The Rec' Residence~ Large Home w/ Pool and Pets!	$41,395	$174	65%	3	3	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (34)
No Service Fees! Hill Country Winter Retreat!	$78,452	$249	77%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (141)
House on an Acre: Austin Hideaway with Hot Tub	$87,717	$378	58%	3	2	3	$300	❌	✅	❌	Y / Y	⭐️ 5 (48)
Stone’s Throw House	$76,783	$259	81%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (25)
Peaceful & Luxurious 3 BR Oasis in SW Austin	$27,670	$120	63%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Cozy Southwest Home w big backyard- late checkout	$52,418	$186	77%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Quiet, Stylish, Near to Downtown: The Green House!	$43,916	$169	71%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Cozy Oak Hill Retreat with Pool	$36,665	$189	53%	3	3	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (4)

Return Metrics

328.78% 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)	$29,799	$59,598	$89,398	$119,197	$148,996	$297,993	$893,981
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$24	$49	$76	$105	$136	$319	$1,960
Down Payment	$490	$490	$490	$490	$490	$490	$490
Property Appreciation	$73	$149	$227	$307	$390	$842	$3,496
Total Return	$30,386	$60,287	$90,192	$120,100	$150,013	$299,646	$899,928

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

328.78%

Cap Rate

1,223.04%

Return on Investment

329.86%

6705 Covered Bridge Dr 12 Austin, TX, 78736

3 bed • 2 bath • 9 guests

Purchase Price

Est. $12/mo

This property is for sale!

Contact Agent

11791

Airbnb Investor Score

$29,799

Annual Profit

1223.0%

Cap Rate

328.8%

Cash on Cash

$50,166

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

10 Airbnb Comparables

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

$52,326

Avg annual revenue

67%

Avg occupancy rate

$205

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

$45k

$65k

$90k

$29,799

Profit

Revenue

$50,166

Operating Expenses

$20,202

Operating Income

$29,965

Mortgage & Taxes

$165

Profit (Cash Flow)

$29,799

$9,064

Cash Investment

Down Payment

$490

Renos & Furnishing

$8,500

Closing Costs

$74

Total

$9,064

DSCR Ratio

Strong

181.31

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

328.78%

Cap Rate

1,223.04%

Return on Investment

329.86%

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

$116

Deductible property tax

$24

Your total deduction

-$28,384

Your adjusted annual income

$150,000 - -$28,384 = $178,384

Taxes on $178,384 (30%)

$53,515

Your old tax bill

$45,000

Your new tax bill

$53,515

Estimated tax savings

-$8,515

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: 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: -