https://mogul-avatars.s3.amazonaws.com/picture/f76352b4-58ed-435a-9c4c-758949a6a28d/1740684426
https://mogul-avatars.s3.amazonaws.com/picture/a9a755a5-6163-4162-a6bb-9f6b24ec4bec/1740676663
https://mogul-avatars.s3.amazonaws.com/picture/32f04022-bf74-452e-910e-20759bb2a32e/1740676663
https://mogul-avatars.s3.amazonaws.com/picture/2d86827c-3ff6-4b07-8f7b-630ccaaa8937/1740676663
https://mogul-avatars.s3.amazonaws.com/picture/7c92af45-0708-42eb-adb5-2f11a76352fd/1740676663
https://mogul-avatars.s3.amazonaws.com/picture/70fcd337-2355-4bda-b469-d926fa14a76b/1740676663
https://mogul-avatars.s3.amazonaws.com/picture/38956eaa-db1f-4198-a9fa-6a7d5b3a7145/1740676664
https://mogul-avatars.s3.amazonaws.com/picture/7e579598-ee08-4207-b8e0-3524f3d39250/1740676664
https://mogul-avatars.s3.amazonaws.com/picture/04f74353-ed6c-48a8-9d38-fd4b92e922a7/1740676664
https://mogul-avatars.s3.amazonaws.com/picture/8fcbd905-31e0-4e2b-b10d-e1b08a05035a/1740676664
https://mogul-avatars.s3.amazonaws.com/picture/82872a41-daed-49d5-b871-034052487767/1740676664
https://mogul-avatars.s3.amazonaws.com/picture/e9a22ee1-fe85-4a4c-a18f-b4a89dfd0280/1740676664
https://mogul-avatars.s3.amazonaws.com/picture/831acfa2-7740-478e-8705-2691dde6a535/1740676664
https://mogul-avatars.s3.amazonaws.com/picture/4e603264-e636-464d-a5e7-11acdefe1794/1740676664
https://mogul-avatars.s3.amazonaws.com/picture/ea87cc50-c26c-4c93-a558-a327a29229c6/1740676664
https://mogul-avatars.s3.amazonaws.com/picture/91e11943-d54e-44c2-9af7-907b8c57b3d2/1740676665
https://mogul-avatars.s3.amazonaws.com/picture/246ee892-37e1-4754-96c6-0c2567ef04cc/1740676665
https://mogul-avatars.s3.amazonaws.com/picture/043f6a3a-8212-45c2-8a0e-673086f1f39e/1740676665
The Johnson

SFR in Austin, Texas
4 bedrooms • 4 bathrooms • 2,047 Sq. Feet

avatar
Property listed and underwritten by Joey
icon-hourglass
$10bn+ deployed

icon-real-estate-agent
$1,500,000 purchase price
The property was secured >6% below list price.
icon-bank
75.00% loan-to-value
Property financed with 6.75% interest only loan.
icon-calendar
$210,000 projected yearly rental income
The Johnson is an operating AirBnB with over a year of verified operating actuals performing above starting rents.

The Johnson is an operating AirBnB with over a year of verified operating actuals performing above starting rents. There are ~$50k of forward bookings being transferred as a contingency in due diligence. The property is a 4 bed / 4 bath cash-flowing goliath spanning over 2,000 sq ft of living space with an expansive yard equipped with a pool. There is also a private rooftop terrace overlooking the Austin skyline. The fully-amenitized turnkey rental is located east of Cesar Chavez, directly in the path of growth in the heart of a burgeoning neighborhood. The Johnson was secured it $100k below listing price.


Nearby comparable properties
Nearby sales
Beds
Baths
Sq. Ft.
Date sold
Price sold
icon-real-estate-agent
1709 Willow St
5
4.5
2.8K
Feb-25
$2M
icon-real-estate-agent
2217 Haskell St
4
3
2.8K
Dec-24
$1.7M
icon-real-estate-agent
1801 Holly #1
6
4.5
2.7K
Feb-25
$1.6M
icon-real-estate-agent
Weighted avg.
-
-
2.8K
--
$1.8M
icon-real-estate-agent
The Johnson
4
4
2K
Apr-25
$1.5M
Nearby rentals
Beds
Baths
Sq. Ft.
Monthly rent
Yearly rent
icon-calendar
Airbnb 4514
4
4
2.1K
$20.3K
$243.3K
icon-calendar
Airbnb 9168
4
3.5
2K
$22K
$264.1K
icon-calendar
VRBO 2291
4
4
1.2K
$27.7K
$332.3K
icon-calendar
Weighted avg.
-
-
1.8K
$22.6K
$271.3K
icon-calendar
The Johnson
4
4
2K
$17.5K
$210K

What are the potential returns
info
Projected value
--
caret-up--
Rental income
info
$84K / 4% growth
Expenses
info
$NaN / 2% growth
Appreciation
info
3% growth

The property's status
Purchased Property
April 2025
Anticipated First Dividends
June 2025

The property is being designed for seamless short-term rental operations across a wide array of listing services including Airbnb and VRBO


What goes into the offering
Offering Details
Purchase Price
$1,500,000

(-) Debt
($1,125,000)
Equity
$375,000
(+) Reserves & Closing Costs
$205,000

(+) mogul Platform Fee (One-Time)
$75,000
Total Offering Amount
$655,000

When the asset is expected to be sold
Hold Period
5 - 7 Years
Target Secondary Liquidity Option
Q2 2026

Hold Period:

We anticipate holding the asset and selling it after 5-7 years. After 5 years, we will analyze the trends in national and local markets to project an estimated value / movement in prices over the coming years.

We will present our findings and recommendations to the investors to decide on the best time to sell. If the trends are pointing to selling before 5 years or after 7 years, we will notify investors on an ad hoc basis with our findings.

We are targeting a secondary liquidity option, so not all investors have to agree on the best course of action to sell their ownership stake.

Target Secondary Liquidity Option:

We are targeting a secondary liquidity option around Q2 of 2026. This means we are targeting providing the ability for investors to sell their shares at their asset value at any time.

While this is our target timeline, several factors may lead to us launching the secondary liquidity earlier or later than the intended timeline. As such, investors should budget for the hold period of 5-7 years when making their investment.


Where you'll be investing
Austin, Texas
18.3%
Past 5-year Market Rent Increase
35.2%
Past 5-year Market Value Increase

Austin, TX


  • Strong Job Growth and Population Increase: Austin has experienced significant job growth, particularly in tech and healthcare sectors, contributing to a population increase. The city added more than 100,000 people in the last five years. This economic expansion supports long-term demand for housing. (Austin Chamber of Commerce).
  • Thriving Tech and Employment Sector: The city’s job market, particularly in tech, continues to expand. Major tech companies like Apple, Tesla, and Google have made Austin their home, leading to a growing demand for housing as professionals relocate to the area. Austin’s unemployment rate remains below the national average at 3.0%.
  • Robust Rental Market: Austin remains a strong rental market, with rent growth outperforming many other U.S. cities. While rent prices saw a slight dip in 2024, Austin is still considered one of the top places for rental property investment, due to its high demand and continued migration from other states.

avatar
Property listed and underwritten by Joey
icon-hourglass
$10bn+ deployed
icon-mogul-black-sm
mogul co-founder
Prior to co-founding mogul, Joey deployed $10bn+ into high quality residential real estate for some of the most prominent institutions on Wall Street.
Other Key Personnel
managed-by
Managed by Surge
managed-by
Financed by Host Financial

Frequently asked questions