BNBCalc Short Term Rental Investment Analysis Co Rd 367, , TX,

3 bed • 2 bath • 12 guests • $230,000

BNB

Calc

Annual Revenue

$43,785

Profit (Cash Flow)

$6,393

Cap Rate

10.6%

Annual Revenue

$43,785

Airbtics projects $262/night at 52% occupancy ($49,760). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 36% occupancy rate, $333 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,193	$44,814	$78,377	$149,140
Occupancy	30%	50%	67%	96%
Nightly Rate	$158	$238	$308	$412

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Three Sisters Ranch House: Texas Hill Country	$49,892	$280	48%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (70)
The Cabin on the Creek	$33,653	$292	26%	3	1	2	$150	❌	❌	✅	N / Y	⭐️ 5 (10)
Charming Historic Central Texas Cottage	$39,859	$295	36%	3	2	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (31)
Downtown Townhouse	$31,688	$124	67%	3	2	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (63)
Bluemoon Cottage	$34,677	$169	52%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (58)
A Home Away, 111 N. Harwood St.	$14,992	$128	32%	3	1	2	$0	❌	❌	❌	N / N	⭐️ 4.5 (54)
River Crossing Bunk House - Sleeps 20	$104,839	$419	68%	3	2	2	$170	✅	❌	❌	Y / Y	⭐️ 5 (134)
NEW ! Sulzbach Ranch, Castell TX, covered patio.	$72,534	$188	100%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (36)
Authentic Hill Country Ranch House	$34,316	$586	16%	3	1	2	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Safari Lodge near Fredericksburg - Llano	$128,100	$350	100%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Rustic Farmhouse Retreat 32acres	$28,310	$119	65%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Hill Country 3 Bedroom Cabin: Perfect Getaway!	$12,916	$196	18%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)

Return Metrics

23.76% 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)	$6,393	$12,786	$19,179	$25,572	$31,965	$63,931	$191,793
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,683	$5,531	$8,556	$11,767	$15,176	$35,646	$218,500
Down Payment	$11,500	$11,500	$11,500	$11,500	$11,500	$11,500	$11,500
Property Appreciation	$6,900	$14,007	$21,327	$28,867	$36,633	$79,100	$328,270
Total Return	$27,476	$43,825	$60,562	$77,706	$95,274	$190,178	$750,064

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

23.76%

Cap Rate

10.61%

Return on Investment

59.39%

Co Rd 367 Texas

3 bed • 2 bath • 12 guests

Purchase Price

Est. $1,103/mo

Inquire about this property

Contact Agent

110

Airbnb Investor Score

$6,393

Annual Profit

10.6%

Cap Rate

23.8%

Cash on Cash

$43,785

Annual Revenue

BNBCalc predicts this property will get $262 per night with 52% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 59% of comparables

Avg Daily Rate

Top 18% of comparables

Seasonality

12 Airbnb Comparables

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

$48,814

Avg annual revenue

52%

Avg occupancy rate

$262

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

$10k

$50k

$90k

$130k

$6,393

Profit

Revenue

$43,785

Operating Expenses

$19,372

Operating Income

$24,413

Mortgage & Taxes

$18,020

Profit (Cash Flow)

$6,393

$26,900

Cash Investment

Down Payment

$11,500

Renos & Furnishing

$8,500

Closing Costs

$6,900

Total

$26,900

DSCR Ratio

Strong

1.35

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

23.76%

Cap Rate

10.61%

Return on Investment

59.39%

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

$12,963

Deductible property tax

$2,300

Your total deduction

$17,130

Your adjusted annual income

$150,000 - $17,130 = $132,870

Taxes on $132,870 (30%)

$39,861

Your old tax bill

$45,000

Your new tax bill

$39,861

Estimated tax savings

$5,139

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:

25.84 sqft

Year built:

Size:

Type:

LOT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: LOT

Stories: -

Lot size: 25.84 sqft

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: 51904

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: Austin Elementary School with 6/10 star rating
Middle School: Gregory-Portland J High School with 7/10 star rating
High School: Gregory-Portland High School with 5/10 star rating