Investment Opportunity: Off-Market Listing: Resideline estimates that this property can be rented long-term for an average of $2,776 per month, based on comparable local listings. Estimated long-term cap rate of -3.7%. Located in the heart of downtown Austin, #1605 offers unmatched access to the city’s most exciting destinations—just steps from Rainey Street, the Lady Bird Lake Hike & Bike Trail, and a variety of renowned dining and entertainment options. This property is short-term rental friendly and easy to lease, making it an ideal choice for both investors and those seeking a flexible city lifestyle. Residents enjoy an array of resort-style amenities, including a rooftop pool with cabanas, a fully equipped fitness center with three Peloton bikes, 24-hour concierge service, valet parking, and exclusive owner privileges. Additional features include a co-working lounge, a rooftop club room with a full kitchen, a stylish coffee shop/bar in the lobby, and a dedicated 10th-floor dog park complete with a private dog wash station. Whether you're looking for a vibrant place to live or a turn-key income property, #1605 delivers luxury, convenience, and the best of Austin right at your doorstep.
Monthly Rent | $2,776 |
Monthly HOA | $0 |
Rental Policy | STR Restrictions |
Yearly Taxes | $14337 |
Bedrooms | 1 |
Bathrooms | 1 |
SQFT | 706 |
Furnished | N/A |
Year built | 2021 |
Listing Status | Off Market |
MLS | 4160529 |
Interest rate
Let’s analyze a 30-year fixed-rate mortgage for $695,000 at today’s interest rate of 0.07%.
The initial loan size, equal to your condo price: $695,000.
The monthly cost of borrowing, based on an annual rate of 0.07% (divided by 12).
Over 30 years, you’ll make 360 payments (30 years × 12 months).
Estimated monthly Homeowner Association fees: $0.
Yearly taxes of $14337, divided by 12 for a monthly estimate.
Combining principal, interest, payments, HOA fees, and taxes, your approximate yearly mortgage expenses are $58,716.
The capitalization (cap) rate measures a property’s rate of return based on its income. It’s calculated by dividing the Net Operating Income (NOI) by the Current Market Value, expressed as a percentage.
The income after operating expenses (e.g., management, maintenance, insurance), calculated as gross rental income minus these costs: $-25,404.
The estimated property value based on recent sales of similar properties: $695,000.
For a property with an NOI of $-25,404 per year and a market value of $695,000:
Formula: NOI / Current Market Value
$-25,404 / $695,000 = -3.7%
The capitalization (cap) rate measures a property’s rate of return based on its income. For short-term rentals, it’s calculated by dividing the Net Operating Income (NOI) by the Current Market Value, expressed as a percentage.
The income after operating expenses (e.g., management, maintenance, insurance), calculated as gross rental income minus these costs: $-58,716.
The estimated property value based on recent sales of similar properties: $695,000.
For a property with an NOI of $-58,716 per year and a market value of $695,000:
Formula: NOI / Current Market Value
$-58,716 / $695,000 = -8.4%
Interest rate
Cash on Cash Return is a key real estate metric that measures the annual cash income earned relative to the cash invested, expressed as a percentage. It’s calculated by dividing the Annual Pre-Tax Cash Flow by the Total Cash Invested.
The property’s yearly income after operating expenses, excluding financing costs.
Includes your down payment plus additional costs like closing fees.
For a property priced at $695,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-25,404:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-25,404 / ($695,000 × 0.2 + $695,000 × 0.03) = -15.9%
Cash on Cash Return measures the annual cash income earned from a property relative to the cash invested, expressed as a percentage. For short-term rentals, it’s calculated by dividing the Annual Pre-Tax Cash Flow by the Total Cash Invested.
The property’s yearly income after operating expenses, excluding financing costs.
Includes your down payment plus additional costs like closing fees.
For a property priced at $695,000 with a 20% down payment and 3% closing costs, and an annual pre-tax cash flow of $-58,716:
Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
$-58,716 / ($695,000 × 0.2 + $695,000 × 0.03) = -36.7%
Here’s how we calculate your potential yearly revenue for short-term rentals:
We start with 365 days, the total number of days in a year.
The percentage of the year your property is rented out: Hidden%.
Calculated as 365 days × occupancy rate (Hidden%).
The amount charged per day: Hidden.
Rented days × daily rental rate.
Typically 3% of rental income, plus additional fees like HOA or property-specific costs.
Gross rental income minus fees: $0.
Using the rented days, daily rental rate, and applicable fees, your potential yearly revenue is approximately:
$0
Note: Some properties may have additional short-term rental fees (e.g., 15% at Club at Brickell, Edgewater, Miami), which are included in this calculation.
Monthly Rent Revenue
Yearly Rent Revenue
*Estimate based on similar properties in the area.
100 Comparable listings
$3,530/mo
Dist: 0.0 mi
1
1
635 sqft
$3,450/mo
Dist: 0.0 mi
1
1
641 sqft
$3,150/mo
Dist: 0.0 mi
1
1
641 sqft
$3,150/mo
Dist: 0.0 mi
1
1
641 sqft
$3,350/mo
Dist: 0.0 mi
1
1
641 sqft
$3,350/mo
Dist: 0.0 mi
1
1
641 sqft
$4,140/mo
Dist: 0.0 mi
1
1
667 sqft
$3,250/mo
Dist: 0.0 mi
1
1
678 sqft
$3,870/mo
Dist: 0.0 mi
1
1
689 sqft
$3,520/mo
Dist: 0.0 mi
1
1
699 sqft
$3,690/mo
Dist: 0.0 mi
1
1
699 sqft
$3,940/mo
Dist: 0.0 mi
1
1
699 sqft
$3,980/mo
Dist: 0.0 mi
1
1
699 sqft
$3,100/mo
Dist: 0.0 mi
1
1
706 sqft
$3,000/mo
Dist: 0.0 mi
1
1
706 sqft
$3,000/mo
Dist: 0.0 mi
1
1
740 sqft
$3,910/mo
Dist: 0.0 mi
1
1
796 sqft
$3,030/mo
Dist: 0.0 mi
1
1
796 sqft
$3,930/mo
Dist: 0.0 mi
1
1
796 sqft
$2,870/mo
Dist: 0.0 mi
1
1
796 sqft
$3,200/mo
Dist: 0.01 mi
1
1
614 sqft
$3,500/mo
Dist: 0.01 mi
1
1
614 sqft
$3,000/mo
Dist: 0.01 mi
1
1
614 sqft
$3,375/mo
Dist: 0.01 mi
1
1
614 sqft
$3,000/mo
Dist: 0.01 mi
1
1
614 sqft
$3,000/mo
Dist: 0.01 mi
1
1
618 sqft
$2,800/mo
Dist: 0.01 mi
1
1
618 sqft
$2,750/mo
Dist: 0.01 mi
1
1
618 sqft
$2,900/mo
Dist: 0.01 mi
1
1
618 sqft
$2,750/mo
Dist: 0.01 mi
1
1
618 sqft
$3,200/mo
Dist: 0.01 mi
1
1
632 sqft
$3,500/mo
Dist: 0.01 mi
1
1
633 sqft
$3,500/mo
Dist: 0.01 mi
1
1
633 sqft
$3,500/mo
Dist: 0.01 mi
1
1
651 sqft
$3,500/mo
Dist: 0.01 mi
1
1
651 sqft
$3,450/mo
Dist: 0.01 mi
1
1
707 sqft
$3,450/mo
Dist: 0.02 mi
1
1
641 sqft
$1,212/mo
Dist: 0.02 mi
1
1
803 sqft
$3,100/mo
Dist: 0.04 mi
1
1
614 sqft
$3,250/mo
Dist: 0.04 mi
1
1
614 sqft
$2,750/mo
Dist: 0.04 mi
1
1
618 sqft
$2,900/mo
Dist: 0.04 mi
1
1
632 sqft
$3,500/mo
Dist: 0.04 mi
1
1
707 sqft
$3,500/mo
Dist: 0.04 mi
1
1
707 sqft
$3,300/mo
Dist: 0.04 mi
1
1
707 sqft
$2,354/mo
Dist: 0.04 mi
1
1
729 sqft
$2,354/mo
Dist: 0.04 mi
1
1
729 sqft
$2,400/mo
Dist: 0.05 mi
1
1
667 sqft
$2,900/mo
Dist: 0.05 mi
1
1
679 sqft
$2,800/mo
Dist: 0.05 mi
1
1
697 sqft
$3,000/mo
Dist: 0.05 mi
1
1
697 sqft
$2,799/mo
Dist: 0.05 mi
1
1
697 sqft
$2,875/mo
Dist: 0.05 mi
1
1
727 sqft
$1,924/mo
Dist: 0.06 mi
1
1
585 sqft
$2,039/mo
Dist: 0.06 mi
1
1
618 sqft
$1,997/mo
Dist: 0.06 mi
1
1
655 sqft
$1,959/mo
Dist: 0.06 mi
1
1
655 sqft
$2,390/mo
Dist: 0.06 mi
1
1
667 sqft
$2,320/mo
Dist: 0.06 mi
1
1
671 sqft
$2,270/mo
Dist: 0.06 mi
1
1
708 sqft
$2,115/mo
Dist: 0.06 mi
1
1
718 sqft
$1,945/mo
Dist: 0.06 mi
1
1
718 sqft
$2,535/mo
Dist: 0.06 mi
1
1
725 sqft
$2,130/mo
Dist: 0.06 mi
1
1
725 sqft
$2,340/mo
Dist: 0.06 mi
1
1
725 sqft
$2,310/mo
Dist: 0.06 mi
1
1
725 sqft
$2,605/mo
Dist: 0.06 mi
1
1
728 sqft
$1,960/mo
Dist: 0.06 mi
1
1
732 sqft
$1,765/mo
Dist: 0.06 mi
1
1
732 sqft
$1,930/mo
Dist: 0.06 mi
1
1
767 sqft
$1,825/mo
Dist: 0.06 mi
1
1
767 sqft
$1,965/mo
Dist: 0.06 mi
1
1
779 sqft
$2,120/mo
Dist: 0.06 mi
1
1
779 sqft
$2,505/mo
Dist: 0.06 mi
1
1
779 sqft
$2,790/mo
Dist: 0.06 mi
1
1
819 sqft
$2,760/mo
Dist: 0.06 mi
1
1
819 sqft
$2,440/mo
Dist: 0.06 mi
1
1
821 sqft
$2,630/mo
Dist: 0.06 mi
1
1
821 sqft
$2,395/mo
Dist: 0.06 mi
1
1
821 sqft
$2,415/mo
Dist: 0.06 mi
1
1
821 sqft
$2,640/mo
Dist: 0.06 mi
1
1
821 sqft
$2,165/mo
Dist: 0.06 mi
1
1
821 sqft
$2,420/mo
Dist: 0.06 mi
1
1
821 sqft
$2,358/mo
Dist: 0.07 mi
1
1
725 sqft
$2,358/mo
Dist: 0.07 mi
1
1
725 sqft
$2,885/mo
Dist: 0.07 mi
1
1
728 sqft
$2,885/mo
Dist: 0.07 mi
1
1
728 sqft
$1,739/mo
Dist: 0.07 mi
1
1
732 sqft
$2,365/mo
Dist: 0.07 mi
1
1
821 sqft
$1,995/mo
Dist: 0.08 mi
1
1
779 sqft
$2,295/mo
Dist: 0.09 mi
1
1
756 sqft
$2,295/mo
Dist: 0.09 mi
1
1
756 sqft
$2,300/mo
Dist: 0.09 mi
1
1
756 sqft
$2,200/mo
Dist: 0.09 mi
1
1
756 sqft
$2,245/mo
Dist: 0.09 mi
1
1
756 sqft
$1,990/mo
Dist: 0.09 mi
1
1
814 sqft
$1,951/mo
Dist: 0.09 mi
1
1
847 sqft
$3,020/mo
Dist: 0.1 mi
1
1
701 sqft
$2,970/mo
Dist: 0.1 mi
1
1
701 sqft
$3,610/mo
Dist: 0.1 mi
1
1
701 sqft