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 9127 Research Blvd, Austin, TX 78758

1 bed • 1 bath • 2 guests • $1,500

BNB

Calc

Annual Revenue

$31,462

Profit (Cash Flow)

$13,591

Cap Rate

912.8%

Annual Revenue

$31,462

AirDNA projects $132/night at 60% occupancy ($28,927). Airbtics projects $103/night at 64% occupancy ($24,076). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 73% occupancy rate, $118 rate per night.

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

Percentiles25%50%75%90%
Revenue$15,964$23,128$32,327$49,267
Occupancy58%68%73%80%
Nightly Rate$74$91$118$164

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
Private Serene 1BR/1BA home near Domain - 5 min

No image available

$31,711
$115
73%
113$70❌❌❌Y / Y⭐️ 5 (92)
Itty Bitty City Hideaway

No image available

$39,363
$239
44%
112$50❌❌❌N / Y⭐️ 5 (24)
Calming Apt-Free Parking, Coffee, Wi-Fi, W/D

No image available

$37,377
$143
69%
111$70✅❌✅Y / Y⭐️ 5 (108)
Quaint Luxury Studio in Central Austin

No image available

$21,445
$76
68%
111$55❌❌❌N / Y⭐️ 5 (511)
Boho Studio in North Austin Private Entrance

No image available

$27,881
$81
93%
111$10❌❌❌N / Y⭐️ 5 (115)
Quiet convenient condo

No image available

$17,063
$74
61%
112$75✅❌✅Y / Y⭐️ 4.5 (23)
Q2 Stadium, 2 mi away. Relax in your private pool.

No image available

$38,931
$164
62%
122$75✅❌❌Y / Y⭐️ 5 (20)
Casa de Abuelos, a private, tiny house in the city

No image available

$21,295
$86
66%
112$65❌❌❌Y / Y⭐️ 5 (342)
Lonestar Bed & Bath

No image available

$17,778
$61
78%
112$30❌❌❌N / Y⭐️ 5 (309)
Cozy, clean, and private 1 bedroom guest quarters

No image available

$25,639
$113
59%
112$75❌❌✅Y / N⭐️ 5 (53)
The Lily Pad - spacious 1 bedroom cottage!

No image available

$22,882
$78
78%
112$80❌❌❌Y / Y⭐️ 4.9 (47)
Biz travelers perfect condo in Austin

No image available

$23,829
$102
63%
11.55$200❌❌❌Y / Y⭐️ 5 (15)
Modern Studio - Newly Built! North Central ATX

No image available

$29,722
$103
76%
113$100❌❌❌N / Y⭐️ 5 (69)
Perfect location/1st fl/2 covered parking/2 WICs

No image available

$23,480
$98
61%
11.55$200❌❌✅Y / Y⭐️ 4.5 (7)
Bolista Studio

No image available

$17,007
$86
51%
111$80✅❌❌Y / Y⭐️ 4.6 (7)
Charming Condo at the Domain

No image available

$34,696
$120
79%
112$0✅❌✅Y / Y⭐️ 4.8 (95)
Modern 1 x1 | Near Domain| WiFi | TV | Parking B

No image available

$18,958
$74
70%
1128$100❌❌❌Y / Y⭐️ 5 (5)
Not-So-Tiny House in N. Central Austin

No image available

$29,469
$122
66%
1120$80❌❌❌Y / Y⭐️ 5 (76)
Modern 1 x1 | Near Domain| WiFi | TV | Parking J

No image available

$15,420
$81
51%
1128$125❌❌❌Y / Y⭐️ 4.5 (4)
Cozy studio near Q2 & The Domain

No image available

$23,755
$118
55%
112$0❌❌❌Y / Y⭐️ 0 (1)
Tiny garage apartment with a private bathroom

No image available

$8,106
$27
77%
111$19❌❌❌N / N⭐️ 5 (396)
Earthy & Peaceful Apartment in the heart of Austin

No image available

$27,780
$110
69%
112$0✅❌❌Y / Y⭐️ 4.8 (24)
1BR Apt in Austin, TX: Gym, Pool, Near Attraction

No image available

$24,946
$96
71%
111$0✅❌❌Y / Y⭐️ 4.8 (4)
Nice place to be 1 bedroom condo with amenities

No image available

$18,710
$71
72%
1130$60✅❌❌Y / Y⭐️ 0 (2)
Luxury Condo at the Domain

No image available

$47,345
$196
66%
122$0✅❌❌Y / N⭐️ 5 (3)
Modern 1x1 Near Domain | Wi-Fi | TV | E

No image available

$21,909
$73
82%
1128$100❌❌✅Y / Y⭐️ 4.5 (5)
Stylish North Central with Pool - Walking friendly

No image available

$23,515
$87
71%
117$150✅❌❌Y / Y⭐️ 4 (6)
ATX's Quaint Garage Guesthouse

No image available

$22,875
$61
100%
113$60❌❌✅N / Y⭐️ 5 (14)
Strategically located 1-bedroom condo with pool

No image available

$18,651
$104
49%
1130$130✅✅❌Y / Y⭐️ 5 (34)
Cute North Central Condo- Close to everything

No image available

$14,495
$55
72%
1130$95✅❌❌Y / Y⭐️ 5 (18)
A Luxury Hotel Alternative

No image available

$54,900
$250
60%
11.530$100❌❌❌Y / Y⭐️ 5 (4)
Artist Decorated Condo | Extended Stay | ATX

No image available

$24,156
$132
50%
1130$0✅❌✅Y / Y⭐️ 5 (7)
Cozy Studio near Domain

No image available

$23,474
$72
88%
1130$60❌❌✅Y / Y⭐️ 5 (12)
Modern Comfort in North Austin

No image available

$18,939
$75
69%
113$0❌❌✅Y / N⭐️ 5 (19)
Charming Suite-Free Parking, Coffee, Wi-Fi, W/D

No image available

$30,157
$103
80%
111$0✅❌❌Y / Y⭐️ 5 (23)
Modern 1x1 Near Domain | Wi-Fi | TV | D

No image available

$10,655
$71
41%
1128$100❌❌❌Y / Y⭐️ 5 (5)
Blueground | Arboretum, gym, pool & w/d, nr eats

No image available

$27,177
$165
45%
1131$435✅❌✅Y / Y⭐️ 0 (0)
$17/day backyard Tiny House 15 minutes to downtown

No image available

$14,346
$55
68%
1114$19❌❌❌N / Y⭐️ 5 (743)

Return Metrics

295.77% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$13,590$27,181$40,772$54,363$67,954$135,908$407,725
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,200$1,200$1,200$1,200$1,200$1,200$1,200
Down Payment$300$300$300$300$300$300$300
Property Appreciation$45$91$139$188$238$515$2,140
Total Return$15,135$28,773$42,411$56,051$69,693$137,924$411,366

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

295.77%

Cap Rate

912.8%

Return on Investment

297.07%

property-location

9127 Research Blvd Austin, Texas, 78758

1 bed • 1 bath • 2 guests

Est. $7/mo

Agent

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide


Laws


Market Data

8926

Airbnb Investor Score

$13,590

Annual Profit

912.8%

Cap Rate

295.8%

Cash on Cash

$31,462

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $132/night at 60% occupancy ($28,927.32). Airbtics projects $103/night at 64% occupancy ($24,076).

Top 26% of comparables

Top 26% 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.

$24,172

Avg annual revenue

64%

Avg occupancy rate

$103

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

$5k

$25k

$40k

$55k

Sign up to see the data on 40 all comparables

$13,591

Profit

Revenue

$31,462

Operating Expenses

$17,770

Operating Income

$13,692

Mortgage & Taxes

$101

Profit (Cash Flow)

$13,591

$4,595

Cash Investment

Down Payment

$300

Renos & Furnishing

$4,250

Closing Costs

$45

Total

$4,595

DSCR Ratio

Strong

135.32

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

295.77%

Cap Rate

912.8%

Profit (Cummulative)

$13,591

$1,200

$4,250

$45

$0

Total Gain

$13,651

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

$71

Deductible property tax

$15

Your total deduction

-$11,997

Your adjusted annual income

$150,000 - -$11,997 = $161,997


Taxes on $161,997 (30%)

$48,599

Your old tax bill

$45,000

Your new tax bill

$48,599


Estimated tax savings

-$3,599

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:

1,120 sqft

Type:

APARTMENT

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: APARTMENT
  • Stories: -
  • Lot size: -
  • Building area: 1,120 sqft
  • Garage: Yes
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: Covered, Detached, Garage, Off Street, Parking Lot, Other
  • Amenities: -
  • Price per square foot: -

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

  • Elementary School: Pillow Elementary School with 3/10 star rating
  • Middle School: Burnet Middle School with 2/10 star rating
  • High School: Anderson High School with 7/10 star rating