REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
7805 Duber Ln, Austin, TX 78747
$290,000 • 3 beds • 2 baths • 910 sqft
This property looks like a bad Long-Term investment with a projected -11.88% first-year return on $60,900 initial cash invested.
Cash On Cash
-11.88%
Cap Rate
4.3%
Rent
$1,975
Signal: High
Cashflow
-$603
Financing
Purchase Price $290k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $60,900
Downpayment $58,000
Closing costs $2,900
Rehab $0
Furnishing $0
Cashflow
Total Income $1,975
Total Expenses $2,578
Mortgage P&I $1,544
Property Taxes $397
Home Insurance $102
HOA $21
PManagement $198
CapEx $99
Vacancy $118
Maintenance $99
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 8005 Tee Dr | $1895 | 3 | 2 | 1058 | 0.2 mi |
| 2 | 6828 Sabrina Dr | $1725 | 3 | 2 | 1022 | 1.3 mi |
| 3 | 7920 Tee Dr | $1900 | 3 | 2 | 1115 | 0.1 mi |
| 4 | 6709 Broad Brook Dr | $1795 | 3 | 2 | 1079 | 1.1 mi |
| 5 | 8505 Alum Rock Dr | $2100 | 3 | 2 | 1102 | 1.1 mi |
| 6 | 4707 Borage Dr | $2950 | 3 | 2 | 1065 | 1.8 mi |
| 7 | 8317 Tripod Dr | $2050 | 3 | 2 | 1224 | 0.1 mi |
| 8 | 6000 Baythorne Dr, Unit 3 | $1971 | 3 | 2 | 1190 | 0.7 mi |
| 9 | 8313 Tripod Dr | $1990 | 3 | 2 | 1304 | 0.1 mi |
| 10 | 7301 Quicksilver Cir | $2270 | 3 | 2 | 1146 | 1.8 mi |
| 11 | 6709 Roseborough Dr | $1650 | 3 | 2 | 1.2 mi | |
| 12 | 6817 Walkup Ln | $1995 | 3 | 2 | 1.3 mi | |
| 13 | 6701 Tara Dr | $1995 | 3 | 2 | 1231 | 1.2 mi |
| 14 | 9001 Alderman Dr, Unit C2-572 | $2380 | 3 | 2 | 1.4 mi | |
| 15 | 9001 Alderman Dr, Unit C1-6214 | $2385 | 3 | 2 | 1.4 mi | |
| 16 | 6924 Quinton Dr | $1550 | 3 | 2 | 1.4 mi | |
| 17 | 4614 Silverstone Dr | $1995 | 3 | 2 | 1186 | 1.8 mi |
| 18 | 7821 Duber Ln | $1850 | 3 | 2 | 1426 | 0.1 mi |
| 19 | 7813 Duber Ln | $1975 | 3 | 2 | 1426 | 0 mi |
| 20 | 7900 Tee Dr | $1900 | 3 | 2 | 1436 | 0.1 mi |
| 21 | 7920 Nater Ln | $2000 | 3 | 2 | 1426 | 0.2 mi |
| 22 | 8017 Tee Dr | $1850 | 3 | 2 | 1420 | 0.2 mi |
| 23 | 8432 Fall Meadow Ln | $1720 | 3 | 2 | 1342 | 0.9 mi |
| 24 | 6801 Doyal Dr | $1950 | 3 | 2 | 1314 | 1.2 mi |
| 25 | 6312 Bumpstead Dr | $2100 | 3 | 2 | 1375 | 0.8 mi |