BNBCalc Short Term Rental Investment Analysis 9300 Villa Norte Dr Vh44, Austin, TX 78726

3 bed • 2 bath • 9 guests • $625,000

BNB

Calc

Annual Revenue

$50,418

Profit (Cash Flow)

-$11,977

Cap Rate

4.8%

Annual Revenue

$50,418

AirDNA projects $693/night at 44% occupancy ($111,370). Airbtics projects $238/night at 58% occupancy ($50,418). Airbtics predicts this property will perform in the 62% revenue percentile

BNB Calc projects a 58% occupancy rate, $238 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,920	$38,514	$56,126	$73,035
Occupancy	44%	60%	72%	76%
Nightly Rate	$130	$175	$250	$363

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy North Austin / Cedar Park House (3 Bedrooms)	$24,310	$123	54%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (142)
Cheerful 3br 2 bth house w/designated office space	$26,564	$141	43%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.7 (51)
Stylishly remodeled, open-concept home	$50,186	$193	66%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (27)
Lake Travis home / Main Sailing Basin	$28,768	$262	30%	3	3	3	$0	❌	✅	✅	Y / Y	⭐️ 4.8 (192)
The Palms on Lake Travis - Waterfront - up to 10	$113,485	$724	42%	3	5	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (11)
Lil' Waterfall Overlook	$38,528	$127	74%	3	1	2	$149	✅	❌	✅	N / Y	⭐️ 4.8 (20)
All NEW! Private Modern Freshly Remodeled Retreat!	$58,107	$324	49%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (75)
Quiet and Cozy Residential Home	$33,379	$120	76%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (75)
Beautiful Entire Home+ Apt - Huge Backyard	$68,541	$215	79%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (12)
★Peaceful Suburbs Haven★ Pet Friendly \| ♛Office	$38,500	$157	67%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (22)

Return Metrics

-7.86% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$11,976	-$23,953	-$35,929	-$47,906	-$59,883	-$119,766	-$359,298
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$500,000	$500,000	$500,000	$500,000	$500,000	$500,000	$500,000
Down Payment	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000
Property Appreciation	$18,750	$38,062	$57,954	$78,443	$99,546	$214,947	$892,039
Total Return	$631,773	$639,109	$647,024	$655,536	$664,663	$720,181	$1,157,740

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.86%

Cap Rate

4.82%

Return on Investment

8.48%

9300 Villa Norte Dr Vh44 Austin, TX, 78726

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,998/mo

This property is for sale!

Contact Agent

-21

Airbnb Investor Score

-$11,976

Annual Profit

4.8%

Cap Rate

-7.9%

Cash on Cash

$50,418

Annual Revenue

BNBCalc predicts this property will get $238 per night with 58% occupancy, putting it in the top 62% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$48,036

Avg annual revenue

58%

Avg occupancy rate

$238

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

$25k

$55k

$85k

$115k

-$11,977

Profit

Revenue

$50,418

Operating Expenses

$20,234

Operating Income

$30,184

Mortgage & Taxes

$42,161

Profit (Cash Flow)

-$11,977

$152,250

Cash Investment

Down Payment

$125,000

Renos & Furnishing

$8,500

Closing Costs

$18,750

Total

$152,250

DSCR Ratio

Weak

0.72

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.86%

Cap Rate

4.82%

Return on Investment

8.48%

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

$29,663

Deductible property tax

$6,187

Your total deduction

$75,067

Your adjusted annual income

$150,000 - $75,067 = $74,933

Taxes on $74,933 (30%)

$22,480

Your old tax bill

$45,000

Your new tax bill

$22,480

Estimated tax savings

$22,520

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: -