REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
6507 Branchwood Dr, Austin, TX 78744
$225,000 • 3 beds • 2 baths • 1032 sqft
This property looks like a bad Long-Term investment with a projected -10.01% first-year return on $47,250 initial cash invested.
Cash On Cash
-10.01%
Cap Rate
4.78%
Rent
$1,850
Signal: High
Cashflow
-$394
Financing
Purchase Price $225k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $47,250
Downpayment $45,000
Closing costs $2,250
Rehab $0
Furnishing $0
Cashflow
Total Income $1,850
Total Expenses $2,244
Mortgage P&I $1,198
Property Taxes $487
Home Insurance $79
PManagement $185
CapEx $92
Vacancy $111
Maintenance $92
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2311 Bendridge Trl | $2400 | 3 | 2 | 1068 | 0.2 mi |
| 2 | 6200 Wagon Bnd | $2000 | 3 | 2 | 1062 | 0.6 mi |
| 3 | 6605 Bluestone St | $1695 | 3 | 2 | 960 | 0.1 mi |
| 4 | 6204 Turtle Dove Dr | $2200 | 3 | 2 | 1078 | 0.7 mi |
| 5 | 6204 Wagon Bnd | $2300 | 3 | 2 | 1088 | 0.6 mi |
| 6 | 5009 Creek Bend Dr | $1950 | 3 | 2 | 1060 | 1 mi |
| 7 | 4707 Borage Dr | $2950 | 3 | 2 | 1065 | 1.1 mi |
| 8 | 2516 Dovewood Dr | $1850 | 3 | 2 | 1097 | 0.7 mi |
| 9 | 5505 Tallow Tree Dr | $1700 | 3 | 2 | 1052 | 1.4 mi |
| 10 | 5102 Fontenay Dr | $1695 | 3 | 2 | 1091 | 0.9 mi |
| 11 | 5106 Nesting Way | $1850 | 3 | 2 | 1084 | 1.1 mi |
| 12 | 2504 Quicksilver Blvd | $2325 | 3 | 2 | 1096 | 1.1 mi |
| 13 | 5206 Village Trl | $1750 | 3 | 2 | 1054 | 1.7 mi |
| 14 | 5619 Jacaranda Dr, Unit A | $1875 | 3 | 2 | 1100 | 1.1 mi |
| 15 | 2327 Bendridge Trl | $2600 | 3 | 2 | 900 | 0.1 mi |
| 16 | 4900 E Stassney Ln, Unit A | $1695 | 3 | 2 | 1050 | 1.8 mi |
| 17 | 2532 Chaparral Trl | $1800 | 3 | 2 | 1087 | 1.5 mi |
| 18 | 5510 Pine Pl | $1600 | 3 | 2 | 960 | 1.3 mi |
| 19 | 2411 Rockridge Dr | $1755 | 3 | 2 | 1220 | 0.2 mi |
| 20 | 2327 Rockridge Dr | $1975 | 3 | 1.5 | 1100 | 0.2 mi |
| 21 | 7301 Quicksilver Cir | $2270 | 3 | 2 | 1146 | 1.2 mi |
| 22 | 5500 Icon St | $1850 | 3 | 2 | 1125 | 1.5 mi |
| 23 | 6601 Stonleigh Pl | $1800 | 3 | 1.5 | 961 | 0.3 mi |
| 24 | 5103 Lambs Ln | $1825 | 3 | 2 | 1185 | 1 mi |
| 25 | 2425 E Stassney Ln | $2000 | 3 | 2 | 1170 | 1.1 mi |