FREE book: The Book on Texas Real Estate Investing — download now

Dallas Premiere Location Turnkey Short Term Rental $1.3M

5100 Mission Ave, Dallas
ROI
16.63% IRR
Strategy
Short Term Rental
2024 income totaled $158870 and 2025 year to date totals $144731 which puts the property on pace to repeat an average of about $13350 per month over the last two years. Location is between Highland Park and Lower Greenville which is one of the highest demand zones in Dallas for short term bookings. Built in 2007 with limited ongoing maintenance needs. The seller will transfer their existing Airbnb listing and process during escrow. Based on current financials the property cashflows positive if self managed and is cashflow negative with third party management (assuming 25 percent down, 7% interest). This setup is suited for a buyer planning to use active management hours in 2026 and take advantage of RPS tax loophole. With proof of funds or approval letter I can share the last 23 months PnL (numbers mirror what is presented below).

Enter your email to download the proforma

< Back to Daily Deals

Dallas Premiere Location Turnkey Short Term Rental $1.3M

Listed 12/09/2025

5100 Mission Ave, Dallas

Purchase Price:$1,300,000

Cash Outlay:$351,000

Cashflow:$1,280/mo

Cap Rate:7.17%

IRR:16.63%

Talk to an agent about this property

Get a response in less than 24 hours.
Message

See other properties

Long Term Rental

Houston (Spring) Off-Market Tenant-Occupied Single Family Rental $290k

90 Yewleaf Dr, Spring

Purchase Price:$290,000

Cash Outlay:$78,300

Cashflow:$84/mo

Cap Rate:5.64%

IRR:11.95%

Long Term Rental

DFW Off-Market Tenant-Occupied Single Family Rental $300k

1411 Jesse Ramsey Blvd, Cedar Hill

Purchase Price:$300,000

Cash Outlay:$81,000

Cashflow:$136/mo

Cap Rate:6.53%

IRR:13.58%

Long Term Rental

Killeen Cashflowing Tenant-Occupied Quadplex $350k

4007 Madison Dr, Killeen

Purchase Price:$350,000

Cash Outlay:$94,500

Cashflow:$290/mo

Cap Rate:6.98%

IRR:15.73%

Long Term Rental

DFW (Irving) Cashflowing Triplex $600k

3122–3126 Conflans Rd #3, Irving

Purchase Price:$585,000

Cash Outlay:$157,950

Cashflow:$138/mo

Cap Rate:6.27%

IRR:12.34%

Long Term Rental

DFW Expertly Maintained and Fully Leased Quadplex $610k

2722 Wimbledon Ct, Garland

Purchase Price:$610,000

Cash Outlay:$164,700

Cashflow:$343/mo

Cap Rate:6.66%

IRR:14.20%

Long Term Rental

DFW (Grapevine) Fully Leased 8-Plex in Premier Location $1.5M

717 E Texas St, Grapevine

Purchase Price:$1,500,000

Cash Outlay:$405,000

Cashflow:$1,732/mo

Cap Rate:7.37%

IRR:17.60%