BNBCalc Short Term Rental Investment Analysis 7508 Pewter Luster Bnd, Del Valle, TX 78617

4 bed • 2 bath • 12 guests • $2,550

BNB

Calc

Annual Revenue

$52,325

Profit (Cash Flow)

$31,817

Cap Rate

1248.7%

Annual Revenue

$52,325

AirDNA projects $292/night at 41% occupancy ($43,727). Airbtics projects $247/night at 58% occupancy ($52,324). Airbtics predicts this property will perform in the 61% revenue percentile

BNB Calc projects a 58% occupancy rate, $247 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,184	$48,261	$53,814	$62,622
Occupancy	40%	58%	70%	88%
Nightly Rate	$180	$222	$248	$402

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful Townhome Near Tesla, COTA and ABIA	$53,494	$232	63%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (67)
SE Austin~Fab House! Next to (F1) & Tesla!	$49,447	$386	35%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 4.6 (15)
New Comfy Home near Tesla & AUS	$82,716	$226	100%	4	3	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Workation Bungalow - Home Theatre - 5 Min from AUS	$14,757	$168	24%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Spacious House: Near COTA, Tesla, ABIA/ Sleeps 16	$60,390	$550	30%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Charming Home Near Austin w/ Grill & Porch!	$45,688	$219	57%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
The 4BR Home by Airport Tesla & Parking Included!	$42,350	$133	87%	4	3	23	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
4 BD House near Circuit of America,Airport & Tesla	$53,921	$254	58%	4	2	5	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Modern Tesla Home \| Pool, BBQ & Playgrounds	$24,315	$91	73%	4	2	30	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Home near COTA, Tesla and ABIA	$47,076	$218	59%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

286.99% 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)	$31,817	$63,634	$95,452	$127,269	$159,086	$318,173	$954,521
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,040	$2,040	$2,040	$2,040	$2,040	$2,040	$2,040
Down Payment	$510	$510	$510	$510	$510	$510	$510
Property Appreciation	$76	$155	$236	$320	$406	$876	$3,639
Total Return	$34,443	$66,340	$98,238	$130,139	$162,043	$321,600	$960,710

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

286.99%

Cap Rate

1,248.73%

Return on Investment

287.9%

7508 Pewter Luster Bnd Del Valle, TX, 78617

4 bed • 2 bath • 12 guests

Purchase Price

Est. $12/mo

This property is for sale!

Contact Agent

11908

Airbnb Investor Score

$31,670

Annual Profit

1248.7%

Cap Rate

287.0%

Cash on Cash

$52,325

Annual Revenue

BNBCalc predicts this property will get $247 per night with 58% occupancy, putting it in the top 61% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$47,415

Avg annual revenue

58%

Avg occupancy rate

$247

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

$35k

$60k

$85k

$31,817

Profit

Revenue

$52,325

Operating Expenses

$20,482

Operating Income

$31,843

Mortgage & Taxes

$25

Profit (Cash Flow)

$31,817

$11,087

Cash Investment

Down Payment

$510

Renos & Furnishing

$10,500

Closing Costs

$77

Total

$11,087

DSCR Ratio

Strong

185.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

286.99%

Cap Rate

1,248.73%

Return on Investment

287.9%

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

$121

Deductible property tax

$25

Your total deduction

-$29,969

Your adjusted annual income

$150,000 - -$29,969 = $179,969

Taxes on $179,969 (30%)

$53,991

Your old tax bill

$45,000

Your new tax bill

$53,991

Estimated tax savings

-$8,991

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: -