Cash flow

185 Falcon Ct2 beds · 2 bathsCash flow

Airbnb Calculator

185 Falcon Ct

Canyon Lake, TX 781332 beds · 2 bathsSleeps 6

Finding nearby Airbnbs to compare…

Cash flow
Estimated revenue
Cash-on-cash
Cap rate

Pronounced: sha-LAY

Make Chalet a preferred source on Google

All Real Estate Services are offered through Chalet Realty (DBA of Mahalla Realty LLC).

Texas Real Estate Commission Consumer Protection Notice Texas Real Estate Commission Information About Brokerage Services TREC Disclaimer

Chalet (“GetChalet Inc.”) provides general educational content and tools for real-estate investors. Chalet is not a law firm, CPA firm, or investment adviser, and does not provide tax, legal, or accounting advice. Nothing on this site creates a CPA-client, attorney-client, or fiduciary relationship. Tax laws change, and state rules may differ from federal rules (e.g., California decouples from federal bonus depreciation). Always consult your own qualified tax and legal professionals about your specific situation.

The term 'Airbnb' is used on our site in a colloquial sense, akin to saying 'I am going to Airbnb it.' This usage is intended to refer broadly to the concept of short-term rentals and not specifically to the Airbnb platform or services. Airbnb, Inc. is not affiliated with Chalet, nor does it endorse or sponsor our services. We use the term in this generalized manner to easily convey the idea of participating in short-term rental activities, recognizing 'Airbnb' as a term familiar to many in this context.

Affiliate & Referral Disclosure. Chalet may receive referral fees or other consideration when you engage with featured agents, lenders, cost-seg providers, or other partners referenced on this site. These relationships may influence which partners we present. We follow the FTC Endorsement Guides and aim to disclose material connections clearly and conspicuously.

Chalet (DBA of GetChalet Inc.) is not affiliated, associated, authorized, endorsed by, or in any way officially connected with Airbnb, Airbnb.com, or any of its subsidiaries or its affiliates. The official Airbnb website can be found at http://www.airbnb.com. The name "Airbnb" as well as related names, marks, emblems and images are registered trademarks of Airbnb, Inc.

Airbnb Investment Analysis: 185 Falcon Ct, Canyon Lake, TX 78133 | $56,791 Avg Annual Revenue

Zestimate® $368k

Cash flow+$1,148/mo

185 Falcon Ct

Canyon Lake, TX 781332 beds2 bathsSleeps 6

From 6 nearby AirbnbsEstimated from 6 nearby Airbnbs, typically 3.9 mi away, data through Sep 2026How we estimate

Cash-flows $1,148 a month at $368k

Keeps cash-flowing up to about $530k with 25% down

The 25th, 50th or 75th percentile of what nearby homes earn

Cash flow: +$1,148/mo; $13,773 a year, after costs and mortgage+$405 to +$1,778/mo at $47k–$65k
DSCR: 1.63; Lenders want 1.25+Income covers the mortgage 1.63×. Lenders usually want 1.25+.
Estimated revenue: $56,791/yr; 58% booked at $309/nightBreaks even at 42% bookedHalf of nearby homes earn $47k–$65k
Cash-on-cash: 11.9%; On $115,680 cash to close
Cap rate: 9.7%; Before financing

It would earn about $56,791 a year, with $20,983 of operating costs and a $1,836 monthly mortgage (25% down at 7%). Its income covers the loan 1.63 times, above the 1.25 most DSCR lenders look for.

Chalet AI

Ask about 185 Falcon Ct

$56,791 in, $43,018 out

Every number below is an assumption you can change. The page updates as you type, and the link keeps your changes.

Of revenuePer year

58% of nights booked at $309

Gross revenue

$56,791 a year

$56,791

Occupancy

Nearby estimate: 58% · ~212 nights

Nightly rate

Nearby estimate: $309

3% Airbnb host fee and 10% management, of revenue

Airbnb host fee

Share of revenue

−$1,704 a year

−$1,704

Property management

Share of revenue. 0% if you self-manage

−$5,679 a year

−$5,679

Property tax, insurance, utilities, maintenance and an STR license

Property tax

Share of price, per year

−$3,680 a year

−$3,680

Insurance

Default: 0.5% of price

−$1,840 a year

$/yr

−$1,840

Utilities and internet

Default for this size: $350 a month

−$4,200 a year

$/yr

−$4,200

Maintenance

Share of price, per year

−$3,680 a year

−$3,680

HOA

$0 a year

$/mo

STR license and permits

−$200 a year

$/yr

−$200

Net operating income

63%

$35,808

25% down at 7% over 30 years

Down payment

$92,000 of the price

Interest rate

Default: 7%

Loan term

yrs

Mortgage payment

$1,836 a month on a $276,000 loan

−$22,035 a year

−$22,035

Cash flow

24%

+$13,773

+$1,148 a month

Paid once: down payment, closing costs and furnishing

Down payment

$92,000 a year

$92,000

Closing costs

Share of price

$3,680 a year

$3,680

Furnishing and setup

$20,000 a year

$20,000

Revenue: $56,791 a year
Booking & management: −$7,383 a year
Owning costs: −$13,600 a year
NOI: $35,808 a year
Mortgage: −$22,035 a year
Cash flow: $13,773 a year

Per year, from revenue to cash flow. NOI is what the home earns before the mortgage.

Nearby Airbnbs like it earn $47k–$65k a year

That's the middle half of the 6 Airbnbs this estimate comes from, typically 3.9 miles away. Revenue and occupancy are Chalet's estimates from each listing's observed bookings.

$30k$80k

Nearby Airbnbs by yearly revenueMiddle half $46.5k–$65.5kThis home's estimate

This home$34k$75.5ka year, darker earns moreSign up free to see

Secluded Backyard | 10 min to Lake, River & Amp!$65,9792 bd · 0.1 mi · 81% booked at $221/night
Lone Star Cabin _ Hilltop Views/Hot Tub/King Beds$42,4492 bd · 2.4 mi · 32% booked at $375/night
Charming Canyon Lake Cottage w/ Pool & BBQ Pit!$75,4902 bd · 3.8 mi · 55% booked at $345/night
Magnolia Haus at Canyon Lake: Rustic Luxe, 2 Lofts•••2 bd · 3.9 mi
Casa Blanco I Blanco River Access in Wimberley.•••2 bd · 4.1 mi
Southwestern Modern~Hottub~2.5 miles to Whitewater•••2 bd · 4.4 mi

Nearby Airbnbs, closest first
Listing	Beds	Distance	Revenue/yr	Occupancy	Nightly rate
Secluded Backyard \| 10 min to Lake, River & Amp!	2	0.1 mi	$65,979	81%	$221
Lone Star Cabin _ Hilltop Views/Hot Tub/King Beds	2	2.4 mi	$42,449	32%	$375
Charming Canyon Lake Cottage w/ Pool & BBQ Pit!	2	3.8 mi	$75,490	55%	$345
Magnolia Haus at Canyon Lake: Rustic Luxe, 2 Lofts	2	3.9 mi	•••	•••	•••
Casa Blanco I Blanco River Access in Wimberley.	2	4.1 mi	•••	•••	•••
Southwestern Modern~Hottub~2.5 miles to Whitewater	2	4.4 mi	•••	•••	•••

Jul brings in 2.1× Apr, and every month covers costs

The dashed line is the revenue a month needs to cover its costs: $3,413, of which $2,970 is owed whether or not it's booked.

Covers its costsBelow costsShortfall to the cost lineRevenue needed to cover costsMonthly pattern of nearby Airbnbs, Oct 2025–Sep 2026, scaled to this home's yearly estimate.

Monthly revenue and cash flow, Oct 2025–Sep 2026
Month	Revenue	Short of costs	Cash flow
October 2025	$4,295	—	+$767
November 2025	$5,480	—	+$1,798
December 2025	$4,983	—	+$1,365
January 2026	$4,494	—	+$940
February 2026	$3,844	—	+$375
March 2026	$5,614	—	+$1,914
April 2026	$3,513	—	+$87
May 2026	$4,766	—	+$1,177
June 2026	$5,387	—	+$1,717
July 2026	$7,273	—	+$3,358
August 2026	$3,582	—	+$147
September 2026	$3,563	—	+$130

$72k from rent, $66k if it gains 5% a year

Over 5 years, then a sale. Assumes the home gains 5% a year, revenue grows 1.5% a year, owning costs grow 3% a year, and 6% selling costs. A projection, not a promise.

Home value growth

%/yr

Revenue growth

%/yr

Total profit: $138,194; On $115,680 cash to close
Yearly return (IRR): 20.0%; 2.2× your cash back
Sale price in year 5: $470k; From $368k today
Cash flow over 5 years: $72,186; Before any tax deduction

What you've gained by each year

Cash flow to dateLoan paid downAppreciationCash you put in ($115,680)Gains to date, before selling costs. The down payment is your own money, so it's the line to beat, not part of the bars.

Short-term rental owners who materially participate can often deduct part of the price in year one through cost segregation. Switch it on to see an estimate.

What to do next

Airbnbs for sale in Texas

Keep this analysis of 185 Falcon Ct, with your changes.

How we estimate

Revenue: Chalet's estimate of what a 2-bedroom Airbnb at 185 Falcon Ct could book in a year, from 6 comparable Airbnbs nearby and their observed bookings. It's gross revenue: before the Airbnb host fee, management and every other cost. The occupancy and nightly rate are the ones behind that estimate.
Price: Zillow's Zestimate for the address until you change it. Use the asking price if the home is listed.
Costs: Defaults you can change: 10% management and a 3% Airbnb host fee (of revenue); 1% property tax and 1% maintenance (of price, per year); insurance at 0.5% of price; utilities and internet at $150 a month plus $100 per bedroom; $200 a year for an STR license.
Financing: 25% down, 7% interest over 30 years, 1% closing costs and $20,000 to furnish, unless you change them.
Returns: Cash flow is revenue minus every cost and the mortgage. Cash-on-cash divides a year of cash flow by the cash to close. Cap rate divides net operating income by the price.
Other sites: Other calculators pick different comparable homes, time windows and defaults, so their numbers differ. Compare the comparable homes, not just the headline.

Other addresses analyzed nearby

Disclaimer. This page and the data presented are for informational purposes only. The information provided should not be construed as financial, legal, or investment advice. Market conditions can change rapidly, and past performance does not guarantee future results. Always consult with qualified professionals before making investment decisions.

185 Falcon Ct

TOOLS & CALCULATORS

LEARNING & RESOURCES

SERVICES & PARTNERS

MARKET INSIGHTS

185 Falcon Ct

Cash-flows $1,148 a month at $368k

Ask about 185 Falcon Ct

$56,791 in, $43,018 out

Nearby Airbnbs like it earn $47k–$65k a year

Jul brings in 2.1× Apr, and every month covers costs

$72k from rent, $66k if it gains 5% a year

What you've gained by each year

What to do next

How we estimate

Other addresses analyzed nearby

Other addresses analyzed nearby