New San Antonio Income
829 kayton ave, San Antonio, TX 78210
New
- Added:
- Jun 2, 2026
- Days on Market:
- 2
- Last Refresh:
- Jun 2 at 11:06 pm
Property Features for 829 kayton ave
General Information
- Property type
- Residential Multi Family
- Property subtype
- Other
- Standard status
- Pending
- Size
- 3,200 SF
Taxes and HOA fees
- Tax Annual Amount
- 6000
Building Details
- Year built
- 2025
Listing agent Angelyn Price (210) 493-3030
Listing office Keller Williams Heritage 1717 N. Loop 1604 E, San Antonio, TX (210) 493-3030
Listing date Jun 2, 2026
MLS# 1931278
Listing URL
Copyright © 2026 LERA MLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
HighLights
- Brand new duplex - built in 2025.
- Income‑generating potential: Unit 101 currently used as a successful Airbnb.
- Mortgage can be covered by rental income from one unit.
- Potential to build a third accessory unit in the large backyard.
- Desirable features: Quartz countertops, master bedroom with ensuite on the first floor, and a terrace with a view.
- Convenient location: Minutes from Downtown and the Alamo Riverwalk.
Overview
This brand new duplex in San Antonio, TX, presents a significant income-generating opportunity. Unit 101 is currently operating as an Airbnb with a strong income stream. Unit 102 is available for showings. Both units feature identical layouts, vinyl flooring, and a kitchen area equipped with quartz countertops. The first floor includes a master bedroom with a master bath, along with a half bath. The second floor houses two additional bedrooms, each providing access to a terrace with views. The property also features a spacious living room and dining area. Located minutes from downtown and the Alamo Riverwalk. The property is fully fenced, with a large backyard space that offers the potential to construct a third accessory unit. The property size is 3200 square feet.
Local Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $55.7k | $17.40 |
| − Vacancy | −$3.1k | −$0.96 |
| EGI | $52.6k | $16.44 |
| − OpEx | −$15.8k | −$4.93 |
| NOI | $36.8k | $11.51 |
3,200 SF · lease $17.40/SF/yr · vacancy 5.50% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$526.2K
$460.4K – $613.9K
NOI $36,832 @ 7.0% cap · market cap 6.59%
Second Best
Apartment 5plus
$467.0K
$408.6K – $544.8K
NOI $32,687 @ 7.0% cap · market cap 5.85%
Theoretical Best
Office A
$816.3K
$714.2K – $952.3K
NOI $57,139 @ 7.0% cap · market cap 10.22%
Zoning and permitted uses should be independently verified with local authorities.
Property Profile
Location Intelligence
Current Use by Public Records
Duplexes
Location Insight
- Map
- Local Demand
- City
- San Antonio
- County
- Comal
- State
- Texas
- Longitude
- -98.457733
- Latitude
- 29.397702
Nearby Similar for Sale
FAQs
What type of property is this?
Duplex - Brand new duplex near downtown, great income potential.
Where is this duplex located?
The property is located at 829 kayton ave San Antonio, TX.
What is the asking price?
The asking price for this property is $559,000.
What are key features of this property?
This property features: Brand new duplex - built in 2025.; Income‑generating potential: **Unit 101 currently used as a successful Airbnb.**; Mortgage can be covered by rental income from one unit.
