, , , | Investment Analysis

BNBCalc Short Term Rental Investment Analysis , , ,

2 bed • 2 bath • 6 guests • $465,000

BNB

Calc

Annual Revenue

$52,858

Profit (Cash Flow)

-$9,967

Cap Rate

6.9%

Annual Revenue

$52,858

AirDNA projects $246/night at 47% occupancy ($42,229). Airbtics projects $169/night at 63% occupancy ($38,887). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 72% occupancy rate, $201 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,160	$34,356	$55,779	$87,805
Occupancy	53%	61%	72%	83%
Nightly Rate	$109	$147	$201	$279

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Creekside Retreat close to Austin	$25,631	$194	33%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (91)
Bohemian Lake Vibes Bungalow!	$32,361	$136	62%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (98)
2b1b Hidden Oasis in Hills- 10 mins to Downtown	$50,383	$151	87%	2	1	2	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (115)
Luxury Tiny Home W/Private Pool	$18,450	$94	50%	2	1	2	$39	✅	❌	❌	N / Y	⭐️ 5 (59)
Lake Travis Suite with a View #1	$13,676	$83	43%	2	1	1	$34	❌	❌	❌	N / Y	⭐️ 4.9 (508)
Lake Travis Suite with a View #2	$16,443	$83	52%	2	1	1	$34	❌	❌	❌	N / Y	⭐️ 4.9 (489)
Cozy 2BR in Champion City Park 9100	$20,195	$76	68%	2	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.5 (21)
Gorgeous 2BR in Champion City Park 6477	$23,110	$106	54%	2	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.8 (38)
Gorgeous 2BR in Champion City 3914	$24,233	$96	61%	2	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.6 (63)
Secluded Lake Travis retreat in Serene Cove w/pool	$32,262	$195	41%	2	1	2	$100	✅	❌	✅	Y / Y	⭐️ 4.9 (187)
Modern Cabin * Lake View * walk to lake parks	$47,792	$208	56%	2	1	1	$129	❌	❌	❌	Y / Y	⭐️ 5 (162)
Magical Cabin ✷ Lake View ✷ Walk to Hippie Hollow	$73,232	$303	63%	2	1	1	$99	❌	❌	❌	N / N	⭐️ 5 (237)
Brand New Cabin with Hot Tub!	$26,483	$110	59%	2	1	2	$130	❌	✅	✅	Y / Y	⭐️ 4.9 (69)
Walk to Lake \| Heated Pool \| Pet Friendly \| Views	$128,309	$408	84%	2	3	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (136)
Lake Austin House Million Dollar Views Mins to DT	$74,345	$291	66%	2	1	1	$100	❌	✅	❌	Y / Y	⭐️ 4.7 (32)
Cozy 2BR in Champion City Park 3002	$20,988	$75	72%	2	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.5 (25)
Gorgeous 2BR in Champion City 1627	$21,902	$87	60%	2	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.5 (11)
Hot Tub unit with 2 bedrooms in Lakeway	$19,883	$122	43%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (71)
B-Side Bungalow	$31,774	$131	65%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (86)
Stylish Home Tarrytown Central Austin 1800sqf	$40,884	$278	39%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (38)
New Lake bungalow with Hot Tub and Roof Deck	$31,055	$142	54%	2	1	2	$130	❌	✅	✅	Y / Y	⭐️ 4.9 (60)
Colorful Disco Loft in Zilker!	$39,447	$199	53%	2	1	2	$65	❌	❌	❌	N / Y	⭐️ 4.8 (61)
Treetop Oasis Central Austin 2 bed, 2.5 bath	$61,156	$229	72%	2	3	3	$135	❌	❌	❌	Y / Y	⭐️ 5 (49)
Kaleido House: king bed, deck, close to park/town	$42,665	$141	80%	2	1	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (134)
2 Bedroom home steps from Barton Springs/ Zilker	$34,966	$143	61%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (144)
Mid-Century Mod Treehouse near Zilker Park	$62,289	$170	97%	2	1	1	$88	❌	❌	✅	Y / Y	⭐️ 5 (519)
2 Bed Zilker Bungalow - BEST Neighborhood in ATX!	$29,676	$135	55%	2	1	2	$125	❌	❌	✅	N / Y	⭐️ 4.8 (43)
Gorgeous Home in Heart of Zilker with Full Kitchen	$38,501	$171	59%	2	1	2	$105	❌	❌	❌	Y / Y	⭐️ 4.8 (121)
Picture-Perfect New Modern Home in the Zilker Area	$81,086	$338	63%	2	3	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (19)
Yellow Submarine ~ Funky & Spacious by Zilker Park	$25,754	$81	75%	2	1	1	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Walk to Barton Springs \| Spacious + Free Parking	$73,384	$216	89%	2	1	1	$72	❌	❌	✅	Y / Y	⭐️ 4.7 (265)
Soak Up the City from a Chic SoLa Retreat	$37,523	$122	83%	2	1	2	$92	❌	❌	❌	Y / Y	⭐️ 4.9 (398)
Tiny Cabin/Lake Travis/ 2 Pools & Hot Tub	$38,090	$194	52%	2	1	2	$105	✅	✅	❌	Y / Y	⭐️ 5 (83)
2-BR: Balcony & Sauna \| Near Downtown/SoCo/S Lamar	$29,190	$106	72%	2	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
The Casita on Hether St	$35,802	$180	53%	2	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (182)
Craftsman Bungalow in Zilker \| Walk to Fun	$54,251	$228	64%	2	1	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (35)
Zilker Home walking distance to Zilker Park	$51,182	$164	83%	2	1	3	$135	❌	❌	❌	Y / Y	⭐️ 5 (408)
Modern Farmhouse Cottage in the Heart of Zilker	$46,513	$270	46%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
Treehouse: king bed, view, close to Zilker & DT!	$40,258	$136	79%	2	1	1	$115	❌	❌	✅	Y / Y	⭐️ 4.9 (115)
Boheminan Cabin Overlooking Lake	$50,343	$172	77%	2	1	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (21)

Return Metrics

-8.13% 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)	-$9,966	-$19,933	-$29,900	-$39,866	-$49,833	-$99,667	-$299,001
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$15,779	$32,531	$50,316	$69,199	$89,246	$209,625	$372,000
Down Payment	$93,000	$93,000	$93,000	$93,000	$93,000	$93,000	$93,000
Property Appreciation	$13,950	$28,318	$43,118	$58,361	$74,062	$159,921	$663,677
Total Return	$112,762	$133,916	$156,534	$180,693	$206,475	$362,879	$829,675

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.13%

Cap Rate

6.94%

Return on Investment

16.13%

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,230/mo

Inquire about this property

Contact Agent

-17

Airbnb Investor Score

-$9,966

Annual Profit

6.9%

Cap Rate

-8.1%

Cash on Cash

$52,858

Annual Revenue

BNBCalc predicts this property will get $169 per night with 63% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$41,136

Avg annual revenue

63%

Avg occupancy rate

$169

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

$15k

$50k

$90k

$130k

-$9,967

Profit

Revenue

$52,858

Operating Expenses

$20,552

Operating Income

$32,307

Mortgage & Taxes

$42,273

Profit (Cash Flow)

-$9,967

$122,514

Cash Investment

Down Payment

$93,000

Renos & Furnishing

$15,564

Closing Costs

$13,950

Total

$122,514

DSCR Ratio

Weak

0.76

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.13%

Cap Rate

6.94%

Return on Investment

16.13%

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

$21,454

Deductible property tax

$4,604

Your total deduction

$46,660

Your adjusted annual income

$150,000 - $46,660 = $103,340

Taxes on $103,340 (30%)

$31,002

Your old tax bill

$45,000

Your new tax bill

$31,002

Estimated tax savings

$13,998

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:

0.48 sqft

Year built:

1984

Size:

1,297 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 0.48 sqft

Building area: 1,297 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: 1

Basement: No

Cooling: Central Air

View: Hill Country, Trees/Woods

Parking: Asphalt, Assigned, Detached Carport

Amenities: Dishwasher, Disposal, Electric Cooktop, Refrigerator, Washer/Dryer

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 01293608430005

Flood Zone: No

Tax Info

Year Assessed: 2021

Assessed Value: $279,105

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: West Ridge Middle School with 10/10 star rating
High School: Westlake High School with 9/10 star rating