loading
reading
writing
saving
searching
$613,000 / 7br - 2742ft2 - Triplex – Downtown San Antonio – Airbnb Ready + LTR Rental Income (San Antonio)
QR Code Link to This Post
Property Overview:
Fully renovated and furnished 3-unit property operating as a mix of short-term and long-term rentals. Two units are active STRs (Airbnb / Booking.com) and one is leased to a long-term tenant through May 2026 at $2,000 per month.
This property is a true turnkey “business in a box” with all furnishings, bookings, and management systems ready to transfer at closing.
Unit Mix:
(1) 3 bed / 2 bath main house
(2) 2 bed / 1 bath detached duplex units
Financing Details (Seller Finance / Wraparound):
Purchase Price: $613,000
Down Payment: $125,000
Underlying Loan: $488,453.66 @ 5% fixed interest (wrap)
Monthly P&I: $2,778.05
Taxes & Insurance: $993 per month
Total PITI: $3,771 per month
Balloon Due: April 2032
Performance Snapshot:
Annual Gross Income: $115,000 – $120,000
Operating Costs: Approx. 25%
Net Operating Income: Around $6,000/month
Cash Flow: $2,200 – $2,400/month
Cash-on-Cash Return: 24% – 26%
Highlights:
Fully furnished and turn-key
STR permit eligible (reactivation takes about one week)
Excellent location near major attractions
No major repairs needed
All STR accounts, bookings, and access codes convey at closing
Terms:
Creative financing structure already in place. Serious investors only.