property-location

6905 Daugherty St Austin, Texas

5 bed • 5.5 bath • 12 guests

Purchase Price

Est. $NaN/mo

$100,866

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
$623
Occupancy
44%

$15k

$135k

$260k

$390k

Vinyl Vault: Pool • Pickleball by Hello Hideout
$390,477
$230,942
$1,553
68.9%
51668104$0✅✅❌Yes / Yes❌⭐️ 4.98 (121)Profile
~Villa Bella Vista~ Luxury on Lake Austin
$337,230
$251,440
$1,916
48.2%
5135693$395✅❌✅Yes / Yes❌⭐️ 4.9 (48)Profile
Amenities! Pool Hot Tub Theater Outdoor kitchen
$285,666
$200,257
$1,042
75.1%
5163774$0✅✅✅Yes / Yes❌⭐️ 5 (116)Profile
Central Contemporary with Pool and Spa
$162,127
$119,201
$921
48.2%
5143443$350✅✅✅Yes / Yes❌⭐️ 4.98 (50)Profile
Modern Haven: Central Brand New Home w Heated Pool
$157,828
$108,080
$899
48.1%
6145594$0✅❌✅Yes / Yes❌⭐️ 5 (20)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$9,927/mo

Avg profit / month

-$2,437/mo

Best profit month

Jul $1,095

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-8.82%

Cap Rate

4.4%

Profit (Cummulative)

-$29,240

$12,280

$13,375

$37,500

$2,697

Total Gain

$23,236

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.