BNBCalc.com Investment Analysis Report of 5002 Rowena Ave, Austin, TX, 78751

1 bed • 1 bath • 8 guests • $260,000

BNB

Calc

Return Metrics

-14.53% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-14.53%

Cap Rate

3.16%

Return on Investment

1.63%

Annual Revenue

$25,176

AirDNA projects $113/night at 61% occupancy ($25,176). Airbtics projects $139/night at 70% occupancy ($35,538). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$22,641$34,533$47,931$65,352
Occupancy61%72%83%89%
Nightly Rate$97$126$152$194

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Spacious home in quiet, walkable neighborhood
$40,283
$130
81%
1222$100❌❌❌N / Y⭐️ 5 (232)Profile

B

Hyde Park Guesthouse
$25,895
$107
65%
1121$40❌❌❌N / Y⭐️ 4.8 (26)Profile

C

Cozy and Central Austin Cottage.
$48,531
$152
84%
1141$50❌❌✅N / Y⭐️ 5 (156)Profile

D

Sky House | Hyde Park | Loft
$31,806
$158
55%
1132$0❌❌❌N / Y⭐️ 4.8 (107)Profile

E

Secluded & central Hyde Park casita | Porch | WiFi
$34,564
$141
65%
1141$60❌❌❌N / Y⭐️ 4.9 (135)Profile

Operating Expenses

Monthly Expenses

$1,413

Annual Expenses

$16,953

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$910

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$210

Management & Platform Fees

$63

Platform Fee (i.e. Airbnb)

$63

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,461

Annual Mortgage & Tax

$17,532

Downpayment

Purchase Price

$260,000

Percent Down

20%

Total Downpayment

$52,000

Total Loan Amount

$208,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,247

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$214

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

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: -

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$12,340

Deductible property tax

$2,574

Est. Depreciation Value

$122,467

Profit on this property

$8,223

Your total deduction

$129,157

So, your new taxable income is your previous income minus your total deduction ($150,000 - $129,157)

$20,843

Your old tax bill

$45,000

Your new tax bill

$6,253

Estimated tax savings

$38,747

property-location

5002 Rowena Ave Austin, Texas, 78751

1 bed • 1 bath • 8 guests

Purchase Price

Est. $1,247/mo

Agent

Inquire about this property

Contact Agent

$509,000

Zestimate

-53

Airbnb Investor Score

-$9,309

Annual Profit

3.2%

Cap Rate

-14.5%

Cash on Cash

$25,176

Annual Revenue

BNBCalc predicts this property will get $139 per night with 70% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-14.53%

Cap Rate

3.16%

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

$12,340

Deductible property tax

$2,574

Your total deduction

$45,717

Your adjusted annual income

$150,000 - $45,717 = $104,283

Taxes on $104,283 (30%)

$31,285

Your old tax bill

$45,000

Your new tax bill

$31,285

Estimated tax savings

$13,715

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com