SUMMARY: a rare 2007-built San Antonio eightplex, an off-market Austin Airbnb earning $78K annually, and a brand-new Houston duplex projected to bring in $4,800/month on a $440K purchase price.
1) Houston OFF-MARKET New Duplex $4,800/mo $440K »unicorn deal»
Asset Quality A | Neighborhood Quality TBD | New Construction 2026
$4,800/month in projected gross rent on a $440K purchase price, putting this new duplex above the 1% rule once fully leased. Unit A is already leased at $2,400/month to an Airbnb arbitrage operator, and the developer has multiple applicants for Unit B. I love this structure because the tenants operate their units as businesses, with a direct incentive to maintain the property, pay rent, and tenants pay utilities and landscaping. Ask for the sale comps! Fair market value on this deal is closer to $475k. Our clients are getting a nice pre-market discount!
13511 Segrest Dr Houston TX 77047
Sale Price | $ 440,000 | Cap Rate | 8.72% |
Cash Needed | $ 114,400 | Cash on Cash | 11.10% |
Monthly | Annual | ||
Income | $ 4,800 | $ 57,600 | |
Mortgage | 6.75% | $ 2,140 | $ 25,684 |
Tax | $ 733 | $ 8,800 | |
Insurance | $ 217 | $ 2,600 | |
Vacancy | $ 144 | $ 1,728 | |
Maintenance | $ 96 | $ 29,700 | |
Utilities | $ - | $ - | |
Management | $ 336 | $ 4,032 | |
Lawn Care | $75.00 | $ 900 | |
HOA | 0 | $ - | |
NOI | $ 3,199 | $ 38,388 | |
Cashflow | $ 1,059 | $ 12,704 |
San Antonio Rare 2007-Built Eightplex $850K
Asset Quality B+ | Neighborhood Quality B | Built 2007
Eight 2-bedroom units just over $100k per door, with 7 currently leased and one available to fill. It's rare to find an 8-plex built this recently in san antonio, especially one with updated bathrooms, windows, and roof, which helps to limit near term CapEx. Current occupied rents average $930 per unit, with a target of $1,100 per door through self-management or $1,000 per door using third-party management. The nearby South Texas Medical Center is a major employment hub anchored by UT Health San Antonio and Methodist Healthcare for a deep tenant pool.
11106 Bel Air Dr San Antonio TX 78213
Sale Price | $ 850,000 | Cap Rate | 6.93% |
Cash Needed | $ 221,000 | Cash on Cash | 4.19% |
Monthly | Annual | ||
Income | $ 8,000 | $ 96,000 | |
Mortgage | 6.75% | $ 4,135 | $ 49,618 |
Tax | $ 1,417 | $ 17,000 | |
Insurance | $ 392 | $ 4,700 | |
Vacancy | $ 400 | $ 4,800 | |
Maintenance | $ 250 | $ 29,700 | |
Utilities | $ - | $ - | |
Management | $ 560 | $ 6,720 | |
Lawn Care | $75.00 | $ 900 | |
HOA | 0 | $ - | |
NOI | $ 4,907 | $ 58,880 | |
Cashflow | $ 772 | $ 9,262 |
Austin OFF-MARKET Airbnb Earning $78K $599K
Asset Quality B | Neighborhood Quality B+ | Year Built 1978
$78,000 in owner-reported annual STR revenue on a $599K purchase price, representing a 13% gross yield. This off-market 4-bedroom home has 1,580 sqft, a hot tub, fire pit, and outdoor entertaining area designed for Airbnb guests. I like the combination of existing income and a South Austin location near Barton Springs, Zilker Park, and South Congress. St. David's South Austin Medical Center is undergoing a $180M expansion, adding a new patient tower and surgical capacity. So you have multiple major STR draws to the market. The owner recently switched management companies which is why you’ll see only 1 review on the airbnb profile.
3313 Oak Alley Austin TX 78745
SERIOUS ABOUT BUYING IN THE NEXT 90 DAYS?
Get Priority Access to Deals That Match Your Buy Box.
We scrub your exact criteria against every deal that crosses our desk.
When something fits, you get a direct alert before it hits the public Deal List, so you can review it and move before thousands of other investors see it.
$499 to join. $998 credited back at closing.
Want the details?
Considering an offer? Let’s talk next steps.
[email protected]
512-270-3257

