LongTerm Rental
Toggle Rental Insights:
Long-Term or Short-Term
- Info was updated
- 2 days ago
- Days on Market
- 177
- Views
- N/A
- Saves
- N/A
- Property Estimate
- $300,000
- Return on InvestmentROI
7.78%7.78%
- Long-T Rental Confidence
- N/A
- Cap Rate
- 4.8%
- Rent / Price
- .76%
- Address:
- 12701 Brahmin Dr, Austin, TX 78724
- Property Type
- Single Family
- Area
- 1,430 sqft
- Bed & Bath
- 3bd / 2ba
- Property Condition
- Turn-Key
- Contact Realtor
- N/A
Property Report
May take a moment to make the report.
- Research Market
- TX 78724
- Local Property Manager
- N/A

LongTerm Rental
LongTerm Rental
- Area
- 1430 sqft
- Bed
- 3
- Bath
- 2
- Area
- 1430 sqft
- Bed
- 3
- Bath
- 2
Property Details
- HOA Cost
- $20
- Year Built
- 2020
- Price Per Square Foot
- $210 /sqft
- Lot Size
- 6,181 sqft
- Property Parking
- N/A
- Public Transport Score
- N/A
- Bike Score
- N/A
- Walkability
- N/A
Seller Description
Schools
- School District:
- N/A
Property Map
Climate Risk
ROI Breakdown
- Return on Investment
7.78%7.78% ROI
- Total Income
- $2,286
- Total Expenses
- $2,024
- Total Appreciation
- $728,179
Income
Monthly
Monthly Income | $2,286 |
Total Income
$2,286Expenses
Monthly
Mortgage | $1,012 |
PMI | $0 |
Property Management | $183 |
Maintenance | $114 |
Cap Ex | $160 |
Vacancy | $96 |
Property Tax | $334 |
Home Insurance | $105 |
HOA | $20 |
Total Expenses
$2,024Appreciation
30 yrs
Annual House Appreciation | 3% |
Total Appreciation
$728,179Return on Investment
30 yrs
Total Initial Cost | $79,500 |
Total Expenses | $754,993 |
Total Appreciation | $728,179 |
Selling Fee (6%) | $43,691 |
Total Income | $822,960 |
Total ROI
7.78%- Return on Investment
7.78%7.78% ROI
- Total Income
- $2,286
- Total Expenses
- $2,024
- Total Appreciation
- $728,179
Income
Monthly
Monthly Income | $2,286 |
Total Income
$2,286Expenses
Monthly
Mortgage | $1,012 |
PMI | $0 |
Property Management | $183 |
Maintenance | $114 |
Cap Ex | $160 |
Vacancy | $96 |
Property Tax | $334 |
Home Insurance | $105 |
HOA | $20 |
Total Expenses
$2,024Appreciation
30 yrs
Annual House Appreciation | 3% |
Total Appreciation
$728,179Return on Investment
30 yrs
Total Initial Cost | $79,500 |
Total Expenses | $754,993 |
Total Appreciation | $728,179 |
Selling Fee (6%) | $43,691 |
Total Income | $822,960 |
Total ROI
7.78%Cash-on-Cash
0.33%
Cap Rate
4.8%
Cash Flow
Expense Breakdown
Appreciation Over Time
- Appreciation Rate
- 3%
Income Over Time
- Income Rate
- 0%
Rental Opportunities
Zillow
Long-Term Rental Information
- Average Monthly Revenue
- $2,286
- Average Monthly Expense
- $2,024
- Monthly Property Tax
- $334
- Estimated Monthly Profit
- $262
- Long-T Rental Confidence
- N/A
Airbnb
Short-Term Rental Information
- Average Monthly Rate
- $3,601
- Average Monthly Expense
- $2,342
- Average Nightly Rate
- $188
- Average Monthly Occupancy
- 64%
- Estimated Monthly Profit
- $1,259
- Short-T Rental Confidence
- N/A