BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 8300 Bluff Springs Rd, Austin, TX, 78744

1 bed β€’ 1 bath β€’ 3 guests β€’ $1,137

BNB

Calc

Annual Revenue

$25,713

Profit (Cash Flow)

$8,614

Cap Rate

764.3%

Annual Revenue

$25,713

AirDNA projects $115/night at 73% occupancy ($30,662). Airbtics projects $110/night at 60% occupancy ($24,106). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, $110 rate per night.

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

Percentiles25%50%75%90%
Revenue$12,229$23,737$40,689$51,216
Occupancy41%63%77%89%
Nightly Rate$78$99$140$152

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
SOCO Luxury! | Dog Friendly Tiny Home |

No image available

$25,776
$77
82%
112$95βŒβŒβœ…N / Y⭐️ 5 (193)
Beautiful 1 Bedroom 15 Minutes From Austin Airport

No image available

$21,068
$78
70%
112$90βœ…βŒβŒY / Y⭐️ 4.7 (120)
The SoCo Nook

No image available

$33,514
$140
62%
112$60❌❌❌N / Y⭐️ 5 (80)
Chore-Free, Private Guest Suite

No image available

$18,043
$85
58%
111$0βŒβŒβœ…N / Y⭐️ 5 (303)
Luxurious suite in town with relaxing country vibe

No image available

$14,548
$97
39%
111$35❌❌❌N / N⭐️ 5 (114)
Reset your spirit here! | Park | Peace | Privacy

No image available

$18,730
$118
41%
111$60βŒβŒβœ…N / Y⭐️ 5 (36)
The Howdy Hut-close to downtown!

No image available

$54,948
$231
63%
112$56βŒβŒβœ…N / Y⭐️ 4.8 (54)
Studio Apartment at Village Yoga Sanctuary

No image available

$19,079
$77
64%
111$65βŒβŒβœ…N / Y⭐️ 5 (38)
Trendy Modern Private Studio

No image available

$21,491
$76
74%
112$75❌❌❌N / N⭐️ 5 (157)
The Armadillo House | SoCo Tiny Home, Private Yard

No image available

$29,506
$142
53%
112$65βŒβŒβœ…Y / Y⭐️ 5 (119)
Secluded Guest House in beautiful setting

No image available

$33,112
$136
64%
112$65βŒβŒβœ…Y / Y⭐️ 5 (122)
Chic Contempo Retreat Close to downtown

No image available

$43,393
$152
78%
112$0❌❌❌Y / Y⭐️ 5 (11)
south austin modern tiny home

No image available

$24,174
$80
77%
111$75βŒβŒβœ…Y / Y⭐️ 5 (59)
Wizards Welcome! Butterbeer Bungalow

No image available

$29,691
$96
81%
111$40βŒβŒβœ…N / Y⭐️ 5 (125)
5β˜… Beautiful Bungalow Tucked Away In South Austin

No image available

$35,119
$192
48%
112$45❌❌❌Y / Y⭐️ 5 (32)
Adorable 1BR/1B Casita-Pool & Outdoor Living Space

No image available

$35,024
$140
66%
111$100βœ…βŒβŒY / Y⭐️ 5 (56)
Private Studio Apt near Airport Perfect for 2

No image available

$22,176
$94
63%
112$50❌❌❌Y / Y⭐️ 5 (36)
Relaxed SE Austin Rental

No image available

$31,600
$134
64%
112$30❌❌❌Y / Y⭐️ 5 (40)
Sunny Airstream Hideaway in Heart of South Austin

No image available

$20,488
$99
52%
111$60❌❌❌N / Y⭐️ 5 (28)
Cozy & Bright Studio in South Austin

No image available

$21,496
$79
69%
112$75❌❌❌N / Y⭐️ 5 (53)
Oasis in Mickelson

No image available

$25,089
$74
90%
114$59❌❌❌N / N⭐️ 5 (152)
Vintage 1963 Airstream/Avion Glamping Abode

No image available

$10,556
$66
41%
111$60βŒβŒβœ…N / Y⭐️ 4.5 (28)
Hip South Austin Hide Away!

No image available

$32,576
$99
89%
111$75βœ…βŒβœ…Y / Y⭐️ 5 (133)
Lovely Nook in the Sky

No image available

$17,491
$52
89%
112$75❌❌❌N / Y⭐️ 5 (229)
Stylish and Relaxing 1br with Large Balcony*Pool

No image available

$14,683
$112
34%
112$75βœ…βœ…βŒY / Y⭐️ 4.5 (18)
Modern Back-house

No image available

$26,810
$98
68%
111$75βŒβŒβœ…N / N⭐️ 5 (70)
Camp Kaza

No image available

$12,883
$99
31%
111$85❌❌❌N / Y⭐️ 5 (3)
South Austin Guesthouse - Airstream

No image available

$18,068
$113
42%
112$75βœ…βŒβŒN / N⭐️ 5 (5)
SpaceAge Unique Designed Guesthome south Austin

No image available

$17,117
$142
32%
111$50❌❌❌N / Y⭐️ 5 (84)
Cozy Farmhouse Tiny Home in Quiet Backyard w/Pool

No image available

$23,910
$79
79%
113$75βœ…βŒβŒY / Y⭐️ 5 (125)
South ATX Hideaway

No image available

$13,849
$76
47%
111$35❌❌❌N / Y⭐️ 5 (30)
The Sherbie- Close to Downtown

No image available

$38,992
$106
97%
111$35βŒβŒβœ…N / Y⭐️ 5 (57)
AUSTIN OASISβ˜€οΈπŸŒ†

No image available

$10,601
$70
37%
112$75❌❌❌N / N⭐️ 4.5 (68)
Bright + Comfy One B/R with Private Entrance

No image available

$25,850
$142
48%
111$60❌❌❌N / Y⭐️ 4.9 (84)
Guest Suite in SE Austin

No image available

$17,919
$113
40%
111$65❌❌❌N / Y⭐️ 5 (19)
Cozy S Congress Queen | Pet Respite

No image available

$55,480
$155
97%
113$75βŒβŒβœ…Y / Y⭐️ 5 (21)
Austin Professional 1 bedroom

No image available

$18,984
$57
91%
112$0βœ…βŒβœ…Y / Y⭐️ 0 (6)

Return Metrics

190.92% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$8,613$17,227$25,841$34,455$43,068$86,137$258,412
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$909$909$909$909$909$909$909
Down Payment$227$227$227$227$227$227$227
Property Appreciation$34$69$105$142$181$391$1,622
Total Return$9,784$18,433$27,083$35,734$44,386$87,665$261,172

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

190.92%

Cap Rate

764.33%

Return on Investment

191.93%

property-location

8300 Bluff Springs Rd Austin, Texas, 78744

1 bed β€’ 1 bath β€’ 3 guests

Est. $5/mo

Agent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide


Laws


Market Data

7314

Airbnb Investor Score

$8,613

Annual Profit

764.3%

Cap Rate

190.9%

Cash on Cash

$25,713

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $115/night at 73% occupancy.Projected nightly rate is $110/night at 60% occupancy.

Top 46% of comparables

Top 44% 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.

$24,540

Avg annual revenue

60%

Avg occupancy rate

$110

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$25k

$40k

$55k

Sign up to see the data on 40 all comparables

$8,614

Profit

Revenue

$25,713

Operating Expenses

$17,023

Operating Income

$8,690

Mortgage & Taxes

$77

Profit (Cash Flow)

$8,614

$4,512

Cash Investment

Down Payment

$227

Renos & Furnishing

$4,250

Closing Costs

$34

Total

$4,512

DSCR Ratio

Strong

113.31

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

190.92%

Cap Rate

764.33%

Profit (Cummulative)

$8,614

$910

$4,250

$34

$0

Total Gain

$8,659

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

$54

Deductible property tax

$11

Your total deduction

-$7,915

Your adjusted annual income

$150,000 - -$7,915 = $157,915


Taxes on $157,915 (30%)

$47,374

Your old tax bill

$45,000

Your new tax bill

$47,374


Estimated tax savings

-$2,374

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:

586 sqft

Type:

APARTMENT

Parking:

-

Heating:

Electric

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: APARTMENT
  • Stories: -
  • Lot size: -
  • Building area: 586 sqft
  • Garage: No
  • Heating: Electric
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air, Ceiling Fan
  • View: -
  • Parking: Off Street, Parking Lot, Other
  • Amenities: Dishwasher, Disposal, Dryer, Microwave, Oven, Range, Refrigerator, Washer
  • Price per square foot: $1

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


Schools

  • Middle School: Bedichek Middle School with 2/10 star rating
  • High School: Crockett High School with 4/10 star rating