BNBCalc Short Term Rental Investment Analysis 935 La Posada Dr 145, Austin, TX 78752

3 bed • 2 bath • 9 guests • $300,000

BNB

Calc

Annual Revenue

$54,933

Profit (Cash Flow)

$31,141

Cap Rate

11.4%

Annual Revenue

$54,933

AirDNA projects $248/night at 61% occupancy ($55,254). Airbtics projects $235/night at 64% occupancy ($54,932). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, $235 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,149	$50,132	$81,300	$116,677
Occupancy	54%	66%	76%	86%
Nightly Rate	$155	$197	$280	$356

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy & Central ~ Close to i35 and 5M to Downtown!	$125,552	$348	93%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (100)
Spacious Boho House + Near UT, Domain, Downtown!	$130,683	$541	66%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (139)
Be There in 🔟 Ten: (An East Central mod home)	$31,503	$217	37%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (74)
InstaWorthy Modern Farmhouse+King Bed+Mins 2 Dwntn	$91,371	$261	90%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (368)
3 bedroom modern, close to Moody/DT	$50,278	$287	44%	3	2	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (137)
Charming 3BR Central Austin House	$33,434	$188	45%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (38)
3/2 10 min Downtown Near Restaurants, Pet-Friendly	$58,698	$253	58%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.9 (68)
Luxe 3BR, Cowboy Pool, Close to Downtown	$127,280	$504	69%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (129)
Charming Renovated Bungalow with Bikes!	$39,893	$154	67%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (193)
Atomic Age Lodge 3br 2bath Mueller	$28,416	$108	65%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (87)
Casa Cactus \| Vibrant 3BR \| 10-15min to Dtwn Area	$75,257	$293	68%	3	3	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (74)
Austin ADVENTURE HOUSE+ Central near Downtown	$41,131	$122	86%	3	1	2	$79	❌	❌	❌	Y / Y	⭐️ 5 (149)
5min-Mueller Dist. 30+Stay-Corp-Relocation	$48,090	$230	54%	3	1	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (41)
The DelMar: Spacious North ATX Getaway	$35,185	$137	62%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (81)
Dog Friendly \| Near Downtown \| King Bed \| Backyard	$30,815	$342	22%	3	1	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (127)
ATX Luxury Retreat - Sleeps 6, Updated, NEW!	$40,471	$225	48%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (25)
Highland Home \| cozy and quiet, central ATX	$35,957	$142	65%	3	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
The Cute House! Quirky Fun location!	$41,732	$208	54%	3	1	3	$69	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
Harper House: Charm & Comfort in Central ATX	$41,730	$136	76%	3	1	30	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (122)
Cozy 3/3 garden home ~10 mins UT & downtown Austin	$53,541	$192	74%	3	3	1	$70	❌	❌	✅	Y / Y	⭐️ 4.9 (64)
La Casa Ponchada	$48,872	$175	71%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (126)
Stylish Chic Mueller 8Beds home with private patio	$47,992	$162	75%	3	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.9 (155)
Comfy Blue ~ King & Queen Beds w/Fast Wi-Fi	$76,783	$211	92%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (90)
Upstay - Bungalow w Games, Golf, Fire and Patio	$49,486	$184	66%	3	2	1	$179	❌	❌	❌	Y / Y	⭐️ 4.7 (42)
Vintage 5 Star North Loop Bungalow Fully Remodeled	$135,915	$431	84%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (36)
Spacious 3/2 House, 10min to Dwntwn	$19,524	$156	33%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (209)
CENTRAL COMFORT AND CLASSIC 60'S HOME W/POOL!	$58,194	$300	53%	3	3	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (15)
North ATX Retreat w Open Concept Layout + Backyard	$43,244	$144	76%	3	2	1	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Hip Oasis, Backyard Forest & Hot Tub	$58,146	$179	83%	3	1	2	$120	❌	✅	❌	Y / Y	⭐️ 5 (505)
Renovated Mid Century Home, Pet Friendly, Fast Internet	$46,301	$194	63%	3	1	2	$129	❌	❌	✅	Y / Y	⭐️ 5 (187)
Chic-Townhouse 3BR Minutes to DT \| Fast Wi-Fi Parking	$40,115	$193	55%	3	3	2	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (236)
Central ATX Home \| Private Pool & Big Yard!	$154,200	$604	68%	3	2	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (17)
Casa Blanca, NorthCentral ATX	$59,705	$200	79%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (33)
Near DT&The Domain+King+fully remodelled accom 6	$42,852	$278	40%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Classy Austin Chic home in trendy neighborhood	$42,757	$141	79%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (40)
Charming Zen Pad w/ Private Yard	$26,250	$163	44%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (23)
3BR Austin DT: Stylish Stay Near UT & Airport	$27,748	$134	54%	3	1	3	$120	❌	❌	❌	Y / Y	⭐️ 4.3 (9)
50's Design ranch with Office+Movie Barn & firepit	$82,518	$250	86%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (39)
Private Fenced Yard\| 2mi 2 Mueller \| Pac-Man Game	$33,325	$103	82%	3	2	21	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
ATX- Quaint 3-2 - Sleeps 8 - 3 miles to downtown	$67,282	$310	59%	3	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.9 (12)

Return Metrics

40.18% 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)	$31,141	$62,282	$93,424	$124,565	$155,707	$311,414	$934,243
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$340,141	$380,552	$421,242	$462,218	$503,489	$714,589	$1,662,422

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

40.18%

Cap Rate

11.37%

Return on Investment

55.59%

935 La Posada Dr 145 Austin, TX, 78752

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,439/mo

This property is for sale!

Contact Agent

168

Airbnb Investor Score

$13,874

Annual Profit

11.4%

Cap Rate

40.2%

Cash on Cash

$54,933

Annual Revenue

BNBCalc predicts this property will get $235 per night with 64% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$58,055

Avg annual revenue

64%

Avg occupancy rate

$235

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

$20k

$65k

$105k

$155k

$31,141

Profit

Revenue

$54,933

Operating Expenses

$20,821

Operating Income

$34,111

Mortgage & Taxes

$2,970

Profit (Cash Flow)

$31,141

$77,500

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$8,500

Closing Costs

$9,000

Total

$77,500

DSCR Ratio

Strong

1.69

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

40.18%

Cap Rate

11.37%

Return on Investment

55.59%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$17,019

Your adjusted annual income

$150,000 - $17,019 = $132,981

Taxes on $132,981 (30%)

$39,894

Your old tax bill

$45,000

Your new tax bill

$39,894

Estimated tax savings

$5,106

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: No

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: -