6804 Vallecito Dr Austin, TX, 78759
3 bed • 2 bath • 9 guests
Est. $3,238/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
-$13,875
Annual Profit
4.7%
Cap Rate
-8.5%
Cash on Cash
$52,113
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $174/night at 82% occupancy ($52,113.01). Airbtics projects $191/night at 67% occupancy ($46,740).
Top 13% of comparables
Top 56% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$48,901
Avg annual revenue
67%
Avg occupancy rate
$191
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$55k
$85k
$125k
Sign up to see the data on 40 all comparables
-$13,875
Profit
Revenue
$52,113
Operating Expenses
$20,455
Operating Income
$31,658
Mortgage & Taxes
$45,533
Profit (Cash Flow)
-$13,875
$163,750
Cash Investment
Down Payment
$135,000
Renos & Furnishing
$8,500
Closing Costs
$20,250
Total
$163,750
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.47%
Cap Rate
4.69%
STR Tax Calculator (USA)
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
$32,036
Deductible property tax
$6,682
Your total deduction
$50,387
Your adjusted annual income
$150,000 - $50,387 = $99,613
Taxes on $99,613 (30%)
$29,884
Your old tax bill
$45,000
Your new tax bill
$29,884
Estimated tax savings
$15,116
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:
11,042 sqft
Year built:
1978
Size:
2,140 sqft
Type:
SFR
Parking:
2
Heating:
Yes
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 6604 Vallecito Dr | - | 2 | 2,201 | - | 13,138 | 1980 | $0 | - |
| 11801 Oak Knoll Dr | 3 | 2 | 1,536 | - | 8,046 | 1974 | $0 | - |
| 6601 Danwood Dr | - | 2 | 1,460 | - | 8,934 | 1978 | $0 | - |
| 11909 Knights Brg | 3 | 1 | 1,707 | - | 13,094 | 1975 | $0 | - |
| 6710 Township Trl | 3 | 2 | 2,134 | - | 17,224 | 1981 | $0 | - |
| 11803 Charing Cross Rd | 4 | 2 | 1,634 | - | 9,980 | 1972 | $0 | - |
| 7205 Danwood Dr | 3 | 1 | 1,802 | - | 11,561 | 1976 | $0 | - |
| 11407 Charred Oak Dr | 3 | 2 | 1,788 | - | 11,121 | 1980 | $0 | - |
| 11709 Three Oaks Trl | - | 2 | 1,516 | - | 9,426 | 1974 | $0 | - |
| 6225 Harrogate Dr | 3 | 2 | 2,160 | - | 16,296 | 1996 | $0 | - |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 11,042 sqft
- Building area: 2,140 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: 0164051010
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $493,647
- County Est. Land Value: $400,000
- Assessed Land Value: $400,000
- County Est. Structure Value: $93,647
Market Estimate: -
Schools
- Elementary School: Davis Elementary School with 5/10 star rating
- Middle School: Murchison Middle School with 5/10 star rating
- High School: Westwood High School with 8/10 star rating