🚫 We are no longer accepting BRRRR, Fix/Flip, or Wholesale clients

Houston Airbnb Quadplex Near Medical Center $825k

5114 Grantwood St, Houston
ROI
30.72% IRR
Strategy
Short Term Rental
The main house is 3 beds 2 baths. The other 3 units include a studio, a 1 bedroom, and a 2 bedroom unit. All units are currently utilized as short term rentals. We like this deal for either a househacker to live in one unit and continue to Airbnb the others OR for an investor to run an STR operation across all 4 units and execute a utilitarian short term rental strategy. The location is prime for both strategies! Note: Income assumes 65% occupancy, and ADRs of $200 for the 3 bed, $150 for the 2 bed, $100 for the 1 bed, and $75 for the studio. MTR rates on furnished finder are similar to the above as well.

Enter your email to download the proforma

< Back to Daily Deals

Houston Airbnb Quadplex Near Medical Center $825k

Listed 07/15/2024

5114 Grantwood St, Houston

Purchase Price:$825,000

Cash Outlay:$222,750

Cashflow:$2,708/mo

Cap Rate:11.13%

IRR:30.72%

Talk to an agent about this property

Get a response in less than 24 hours.
Message

See other properties

Long Term Rental

Killeen Fully Occupied Quadplex $325k

1108 Eastside Dr, Killeen

Purchase Price:$325,000

Cash Outlay:$87,750

Cashflow:$587/mo

Cap Rate:8.06%

IRR:21.14%

Long Term Rental

Houston Occupied Duplex $335k

4340 Phlox St, Houston

Purchase Price:$335,000

Cash Outlay:$90,450

Cashflow:$731/mo

Cap Rate:8.46%

IRR:23.54%

Long Term Rental

Dallas Turnkey Duplex $415k

312 California Dr, Glenn Heights

Purchase Price:$415,000

Cash Outlay:$112,050

Cashflow:$274/mo

Cap Rate:6.63%

IRR:14.68%

Long Term Rental

Fort Worth Quadplex $500k

3204 McLean St, Fort Worth

Purchase Price:$500,000

Cash Outlay:$135,000

Cashflow:$667/mo

Cap Rate:7.44%

IRR:18.59%

Long Term Rental

Fort Worth 1% Rule Duplex $320k

8521 Gatlinburg Dr, Fort Worth

Purchase Price:$320,000

Cash Outlay:$86,400

Cashflow:$566/mo

Cap Rate:7.96%

IRR:21.12%

Long Term Rental

Fort Worth 1% Rule Duplex $325k

3411 Stonewall Ln, Fort Worth

Purchase Price:$325,000

Cash Outlay:$87,750

Cashflow:$491/mo

Cap Rate:7.65%

IRR:19.63%