BNBCalc Short Term Rental Investment Analysis 703 Echelon Pl, Austin, TX 78738

5 bed • 4 bath • 15 guests • $1,379,000

BNB

Calc

Annual Revenue

$127,981

Profit (Cash Flow)

$4,641

Cap Rate

7.1%

Annual Revenue

$127,981

AirDNA projects $531/night at 50% occupancy ($96,972). Airbtics projects $584/night at 60% occupancy ($127,981). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 60% occupancy rate, $584 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$94,438	$143,472	$143,729	$156,092
Occupancy	38%	47%	100%	100%
Nightly Rate	$415	$433	$549	$908

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Resort Style w/ Hot Tub, Lake Views, Boat Parking!	$68,393	$415	38%	5	3	2	$300	✅	✅	❌	Y / Y	⭐️ 5 (52)
Resort Style w/ Hot Tub, Lake Views, Boat Parking!	$68,393	$415	38%	5	3	2	$300	✅	✅	❌	Y / Y	⭐️ 5 (52)
Point Venture Lakehouse	$94,438	$549	47%	5	3	1	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (39)
Point Venture Lakehouse	$94,438	$549	47%	5	3	1	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (39)
Gorgeous Estate Pool+Hot Tub	$155,496	$808	48%	5	4	3	$400	✅	✅	✅	Y / Y	⭐️ 5 (73)
Austin Cool House near Lake Travis with pool	$143,729	$1,309	30%	5	4	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Lake & Hill View - 5 Bed / 4 Bath	$143,472	$392	100%	5	4	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (2)
Lake & Hill View - 5 Bed / 4 Bath	$143,472	$392	100%	5	4	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (2)
Lakeway Texas Hill Country Oasis	$158,478	$433	100%	5	4	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

1.4% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,640	$9,281	$13,922	$18,563	$23,204	$46,409	$139,227
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,103,200	$1,103,200	$1,103,200	$1,103,200	$1,103,200	$1,103,200	$1,103,200
Down Payment	$275,800	$275,800	$275,800	$275,800	$275,800	$275,800	$275,800
Property Appreciation	$41,370	$83,981	$127,870	$173,076	$219,638	$474,260	$1,968,194
Total Return	$1,425,010	$1,472,262	$1,520,793	$1,570,640	$1,621,843	$1,899,669	$3,486,422

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.4%

Cap Rate

7.08%

Return on Investment

18.03%

703 Echelon Pl Austin, TX, 78738

5 bed • 4 bath • 15 guests

Purchase Price

Est. $6,614/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$4,640

Annual Profit

7.1%

Cap Rate

1.4%

Cash on Cash

$127,981

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $531/night at 50% occupancy.Projected nightly rate is $584/night at 60% occupancy.

Occupancy Rate

Top 34% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

9 Airbnb Comparables

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

$127,334

Avg annual revenue

60%

Avg occupancy rate

$651

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

$65k

$95k

$125k

$160k

$4,641

Profit

Revenue

$127,981

Operating Expenses

$30,318

Operating Income

$97,664

Mortgage & Taxes

$93,023

Profit (Cash Flow)

$4,641

$330,170

Cash Investment

Down Payment

$275,800

Renos & Furnishing

$13,000

Closing Costs

$41,370

Total

$330,170

DSCR Ratio

Acceptable

1.05

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.4%

Cap Rate

7.08%

Return on Investment

18.03%

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

$65,449

Deductible property tax

$13,652

Your total deduction

$133,768

Your adjusted annual income

$150,000 - $133,768 = $16,232

Taxes on $16,232 (30%)

$4,870

Your old tax bill

$45,000

Your new tax bill

$4,870

Estimated tax savings

$40,130

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: -