Airbnb Investment Analysis: 200 Gainer Dr, Hutto, TX 78634

Strong · financed

Covers its debt with margin to spare at the current price.

200 Gainer Dr

Hutto, TX 78634

3bd · 2ba · 8 guests

Purchase price

Zestimate® $278,400

Est. monthly payment$1,389/mo

Vs 3 comps nearby#2 of 4

$32.9K$64.4K

Connect with a local STR agent

Investment potential

Your scenario · adjust the levers below or open advanced settings to see how returns change

Projected annual revenue

$47,726

$3,977/mo · at 62% occupancy & $206/night

Cash-flow positive

$12,292

$1,024/mo after costs & mortgage

Cap rate

10.4%

Cash-on-cash

13.3%

DSCR

1.74

Confidence

44%

Your assumptions

Revenue

$47,726/yr

Market avg: $47,726/yr · 62% occ · $206 ADR

Occupancy

mkt

Avg daily rate

mkt

Days available

Financing

$16,670/yr

Down payment

Interest rate

Mortgage term

Operating costs

$18,764/yr

Property management

Airbnb fee

Property tax

Insurance

Utilities

Market Context

How this property compares to similar short-term rentals nearby.

Comparable set · 3 properties

Daily rate

$155–$254

Median $209

Occupancy

44%–79%

Median 63%

Annual revenue

$32.9K–$64.4K

Median $45.9K

Days available

303–360

Median 336

Revenue floor · $32.9KTop performer · $64.4K

This property · $47.7K

Comparable properties (3)

Cash flow potential High · Appreciation potential Medium

RevenueOccupancyDaily rate

Chic Home Across the Street From Kalahari ResortTop performer

360 days available · 227 days booked ·

Annual revenue

$64,389

Occupancy

63%

Daily rate

$254

Peaceful Hutto Farmhouse on 5 Acres

336 days available · 265 days booked ·

Annual revenue

$45,886

Occupancy

79%

Daily rate

$155

Spring In Forest Creek

303 days available · 133 days booked ·

Annual revenue

$32,903

Occupancy

44%

Daily rate

$209

Revenue and occupancy reflect Chalet's modeled estimates from observed booking activity for comparable active listings. Individual results vary with management, seasonality, and pricing.

Who this property is for

Three ways this deal works — and who each one fits

The same property is a great buy for one investor and a trap for another. Here's the honest read.

Best fit

1031 / high-equity buyer

~$68.8K

Year-1 tax shield

Buying with cash or low leverage removes the debt-coverage problem entirely, so the thesis rests on appreciation plus a large first-year write-off. At roughly 25% of purchase price, the shield is substantial enough to carry the deal on its own.

Best fit

DSCR cash-flow buyer

1.74

DSCR at asking

At asking price the property clears the 1.20 DSCR most lenders require, so it should qualify for DSCR financing and cover its own debt service from day one. This is the buyer this deal is built for.

Not a fit

Price-disciplined buyer

—

Break-even purchase price

Even a deep discount doesn't get this deal to break even within a realistic range, so there's no price anchor to negotiate toward. A price-disciplined buyer should pass unless the revenue assumptions change.

Year-one tax shield estimate

For a buyer who materially participates and qualifies for the STR tax treatment.

$68.8K

Estimated first-year deduction · range $57.1K–$78.4K

Purchase price: $278,400
Land allocation (excluded): −$97,440
Depreciable basis: $180,960
Cost-seg accelerated: $54,288
+ Bonus depreciation & furnishings: $14,477

Why this matters here

At a marginal bracket, this deduction can be worth $21.1K–$29.0K in estimated federal tax saved.

This only applies if you meet the IRS material-participation tests for short-term rentals and are not using a full-service property manager.

Estimate, subject to CPA review. Cost-segregation percentages shown here are illustrative and depend on an actual study of the property.

Some states do not conform to federal bonus depreciation, so your state may not allow the same first-year treatment shown above.

Chalet can introduce a cost-segregation partner — this is not tax, legal, or financial advice.

Price sensitivity & break-even

How cash-on-cash return moves with purchase price. The marked line is break-even (1.0 DSCR).

Purchase price$278,400 (+0.0% vs asking)

At this price: cash-on-cash +13.3%, DSCR 1.74, cash flow $12,292/yr

Cash-on-cash return by purchase price
Price vs asking	Price	Cash-on-cash	DSCR	Band
-25%	$208,800	22.2%	2.32	Positive
-22%	$217,152	20.9%	2.23	Positive
-15%	$236,640	18.1%	2.04	Positive
-8%	$256,128	15.7%	1.89	Positive
Asking	$278,400	13.3%	1.74	Positive
+8%	$300,672	11.2%	1.61	Positive
+15%	$320,160	9.5%	1.51	Positive

Below break-evenAt break-evenPositive

Break-even price

Out of range

This deal does not reach break-even within ±25% of asking.

Discount needed

—

The gap between asking and the price a cash-flow buyer can underwrite.

If refi to 5.5% in 24 mo

+$2,443/yr

Illustrative cash-flow improvement at asking price if rates fall. Planning figure, not a forecast.

Gross revenue$47,726

Booking & management fees−$6,204

Airbnb fee (3%)$1,432

Property mgmt (10%)$4,773

Net revenue

$41,522

Property operating costs−$12,560

Insurance, utilities & maintenance$9,776

Property tax (est.)$2,784

Net operating income (NOI)Before mortgage · 61% margin

$28,962

Debt service (mortgage)−$16,670

Annual cash flow$12,292

$1,024/mo after all expenses

Cash to close

Down payment, closing costs, and furnishing

$80,736

Return on cash:32.5%

Down payment

25% of purchase price

$69,600

Closing costs

1% of purchase price

$2,784

Furnishing budget

3BR · est. 3% of purchase price

$8,352

You qualify for STR financing

Your DSCR is 1.74 · lenders typically require 1.0+.

01.0 threshold2.0+

Get matched with 2–3 vetted STR lenders, free.

Return & exit scenario

What the deal returns over the hold — including the tax shield, which is the whole point for an appreciation buyer.

Levered IRR

33.4%

over 5-yr hold, with tax shield

Equity multiple

2.8×

total proceeds vs. $80,736 invested

Projected value at exit

$355,317

year 5 · 5.0% annual appreciation

Tax shield contribution

+8.9 pts

of IRR comes from year-1 depreciation

Equity builtAppreciationCumulative cash flow (netted into total)

Projected investment value by year
Year	Equity	Appreciation	Cumulative cash flow	Total value
Year 1	$71,721	$13,920	$37,735	$123,376
Year 2	$73,995	$28,536	$50,366	$152,897
Year 3	$76,434	$43,883	$63,336	$183,653
Year 4	$79,049	$59,997	$76,643	$215,689
Year 5	$81,853	$76,917	$90,287	$249,057

Projection, not a promise.

Assumes 5.0% annual appreciation, 1.5% rent growth (operating costs held flat), and that the property qualifies for short-term-rental tax treatment. The year-1 depreciation shield depends on a real cost-segregation study and your tax situation — consult a CPA.

Appreciation is the dominant driver of this return. When cash flow is negative, the deal depends on the property gaining value — it is not paying for itself from income.

Appreciation, rent growth, and financing rates are editable under Edit financials.

Get a Hutto STR agent who understands this deal.

STR deals turn on local rules and demand that a generalist agent misses. Chalet matches you with a vetted Hutto agent who knows which properties actually cash flow — and which to avoid.

Vetted STR specialistsFree to investorsNo obligation

Popular Airbnb Investment Opportunities Near This Property (Analyzed by Chalet Users)

106 W Hoopes Ave, Pflugerville, TX 78660, USA

3 bed 2 bath 8 guests

Revenue

$68,912/yr

Daily Rate

$251

Occupancy

75%

12166 Metric Blvd apt 213, Austin, TX 78758, USA

1 bed 1 bath 2 guests

Revenue

$32,854/yr

11809 Cedar Valley Cove, Austin, TX, USA

3 bed 2 bath 8 guests

Revenue

$72,511/yr

2217 Sisterdale Lane, Austin, TX, USA

4 bed 2 bath 10 guests

Revenue

$81,122/yr

13004 Lapoynor St, Manor, TX 78653, USA

3 bed 2 bath 8 guests

Revenue

$41,778/yr

1501 Lorraine Loop, Austin, TX 78758, USA

2 bed 2 bath 6 guests

Revenue

$62,415/yr

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.

TOOLS & CALCULATORS

LEARNING & RESOURCES

SERVICES & PARTNERS

MARKET INSIGHTS

Three ways this deal works — and who each one fits

Year-one tax shield estimate

Price sensitivity & break-even

Return & exit scenario

Get a Hutto STR agent who understands this deal.

Popular Airbnb Investment Opportunities Near This Property (Analyzed by Chalet Users)

Popular Airbnb Investment Opportunities Near This Property (Analyzed by Chalet Users)