REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
8001 Rosenberry Dr, Austin, TX 78747
$305,000 • 3 beds • 2 baths • 1106 sqft
This property looks like a bad Long-Term investment with a projected -11.41% first-year return on $64,050 initial cash invested.
Cash On Cash
-11.41%
Cap Rate
4.38%
Rent
$1,990
Signal: Med.
Cashflow
-$609
Financing
Purchase Price $305k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $64,050
Downpayment $61,000
Closing costs $3,050
Rehab $0
Furnishing $0
Cashflow
Total Income $1,990
Total Expenses $2,599
Mortgage P&I $1,623
Property Taxes $351
Home Insurance $107
PManagement $199
CapEx $100
Vacancy $119
Maintenance $100
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 8505 Alum Rock Dr | $2100 | 3 | 2 | 1102 | 0.4 mi |
| 2 | 6709 Broad Brook Dr | $1795 | 3 | 2 | 1079 | 0.4 mi |
| 3 | 7920 Tee Dr | $1900 | 3 | 2 | 1115 | 0.9 mi |
| 4 | 8005 Tee Dr | $1895 | 3 | 2 | 1058 | 0.9 mi |
| 5 | 6828 Sabrina Dr | $1725 | 3 | 2 | 1022 | 0.6 mi |
| 6 | 6701 Tara Dr | $1995 | 3 | 2 | 1231 | 0.3 mi |
| 7 | 8317 Tripod Dr | $2050 | 3 | 2 | 1224 | 0.9 mi |
| 8 | 6000 Baythorne Dr, Unit 3 | $1971 | 3 | 2 | 1190 | 1.4 mi |
| 9 | 6905 Broad Brook Dr | $1995 | 3 | 2 | 1326 | 0.5 mi |
| 10 | 6801 Doyal Dr | $1950 | 3 | 2 | 1314 | 0.6 mi |
| 11 | 8432 Fall Meadow Ln | $1720 | 3 | 2 | 1342 | 0.5 mi |
| 12 | 6625 Doyal Dr | $1879 | 3 | 2 | 1343 | 0.6 mi |
| 13 | 8313 Tripod Dr | $1990 | 3 | 2 | 1304 | 0.9 mi |
| 14 | 7008 Walkup Ln | $2000 | 3 | 2 | 1314 | 0.9 mi |
| 15 | 6805 Derby Downs Dr | $2200 | 3 | 2 | 1314 | 0.9 mi |
| 16 | 8808 Stambourne St | $1995 | 3 | 2 | 1304 | 1 mi |
| 17 | 8925 Wiley Way | $1950 | 3 | 2 | 1314 | 1 mi |
| 18 | 8805 Edmundsbury Dr | $1890 | 3 | 2 | 1314 | 1 mi |
| 19 | 6912 Walkup Ln | $1850 | 3 | 2 | 1343 | 0.8 mi |
| 20 | 8613 Claude Ct | $2150 | 3 | 2 | 1343 | 0.9 mi |
| 21 | 9000 Stambourne St | $1995 | 3 | 2 | 1314 | 1.2 mi |
| 22 | 7324 Derby Downs Dr | $2000 | 3 | 2 | 1314 | 1.2 mi |
| 23 | 6617 Piedras Blanco Dr | $1950 | 3 | 2 | 1433 | 0.3 mi |
| 24 | 8068 Thaxton Rd | $2000 | 3 | 2 | 1425 | 0.3 mi |
| 25 | 6312 Bumpstead Dr | $2100 | 3 | 2 | 1375 | 0.8 mi |