Off-Market Archive
No longer actively listed
Off market since March 10, 2026. Photos, details, and location data are preserved for neighborhood research and comparable analysis.
Last listed
$190,000.00
Off-Market
Burnet, TX 78611, USA
List price
$190,000
Single family house














Explore the location
· from aerial to streetside.
Story
Cozy Short-Term Rental Investment in Texas Hill Country
Location: 615 Sage St, Burnet, TX 78611, USA
Property Highlights
2 bedrooms, 2 bathrooms
600 sq ft living space
5,401 sqft
Built in 2023
Compelling Investment Opportunity
Purchase Price: $190,000
Estimated STR Annual Revenue: $25,000 - $30,000
Projected Net Annual Income: $10,000 - $12,000 (after expenses)
Net Income Projection Assumptions
Annual Revenue:
Peak season (summer, holidays): $100-$130 per night
Off-peak season: $70-$100 per night
Estimated annual occupancy: 55-65%
Annual Expenses:
Mortgage: $860/month (assuming 20% down, 30-year fixed at 6% APR)
Property taxes: $2,500/year (estimated at 1.3% of property value)
Insurance: $1,000/year
Utilities: $1,800/year ($150/month)
Cleaning and maintenance: $3,600/year ($300/month average)
Property management: 20% of rental income
Marketing and misc. expenses: $1,000/year
Estimated total annual expenses: $15,000 - $18,000
Prime Location
Just 50 miles northwest of Austin - perfect for couples or small families seeking a getaway
Near Lake Buchanan and Hill Country attractions
Ideal for weekend retreats and vacation rentals
Strong Market Fundamentals
Growing demand for cozy, affordable short-term rentals in the area
Potential for property appreciation in expanding market
Year-round appeal: summer lake activities, fall foliage, spring wildflowers
Target Rental Audience
Couples looking for romantic Hill Country escapes
Small families seeking affordable vacation options
Solo travelers or friends on weekend getaways
Outdoor enthusiasts and lake lovers
Investment Advantages
Lower entry price point with potential for solid ROI
Estimated 55-65% annual occupancy rate
Opportunity to benefit from Austin's growth and Hill Country charm
Lower operating costs due to smaller size
Value-Add Potential
Opportunity for strategic upgrades to maximize space efficiency
Possibility to create a unique, cozy-themed vacation experience
Potential to add outdoor amenities to leverage the lot and proximity to the lake.
Seize this opportunity to invest in the thriving Texas short-term rental market with this charming property. Schedule your private tour today!
Note: These projections are estimates and may vary based on actual performance, market conditions, and unforeseen expenses. Buyers must complete their due diligence.
Property details
2 details the seller has shared
Property
· The bones — what the buyer sees first
Property type
Single family house
History & terms
· Past sales, updates, and deal mechanics
Reason for sale
Other
OfferMarket Loans
Check your rate
60 seconds · no credit pull
In the neighborhood
Nearby properties on OfferMarket
$850,000
15560 Crape Myrtle Rd, Frisco, TX 75035, USA
$16,500
504 Walnut St, Wichita Falls, TX 76301, USA
$17,500
301 Walnut St, Wichita Falls, TX 76301, USA
$245,000
4015 Houston Dr, Heartland, TX 75126, USA
3 beds
2.5 baths
$290,000
10922 Braewick Dr, Houston, TX 77096, USA
$703,000
2012 Biloxi Cir, Plano, TX 75075, USA
$65,000
1209 Fowler St, Sweetwater, TX 79556, USA
$170,000
913 Ricardo Ave, Palmview, TX 78574, USA
$89,500
12318 Wild Pine Dr, Houston, TX 77039, USA
$430,000
418 County Rd 4830, Kempner, TX 76539, USA
$195,900
135 Summitt Ave, Graham, TX 76450, USA
$395,000
7132 Sample Dr, The Colony, TX 75056, USA