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

Download the report Talk to an agent

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

Short Term Rental

Off-Market STR AirBnB Compound Producing $175k | $890k

20122 Canterbury Rd, Porter

Purchase Price:$890,000

Cash Outlay:$240,300

Cashflow:$3,309/mo

Cap Rate:10.30%

IRR:32.46%

Long Term Rental

Houston MSA Duplex Nearly 10% Cash-on-Cash | $591K

1762 E Peach Creek Dr, Dayton

Purchase Price:$591,000

Cash Outlay:$159,570

Cashflow:$1,191/mo

Cap Rate:7.25%

IRR:21.92%

Long Term Rental

DFW Duplex: Retail Buyers Pay $699K, SRC Clients Pay | $655K

6802-6804 Florence Dr, Midlothian

Purchase Price:$695,000

Cash Outlay:$187,650

Cashflow:$779/mo

Cap Rate:6.18%

IRR:16.56%

Mid Term Rental

North Dallas STR With $80K+ Proven Revenue | $490K

4219 Bendwood Ln, Dallas

Purchase Price:$490,000

Cash Outlay:$132,300

Cashflow:$351/mo

Cap Rate:6.70%

IRR:15.01%

Short Term Rental

Northwest Austin Quad 100% Occupied | $630K

1903 W Loop, Austin

Purchase Price:$630,000

Cash Outlay:$170,100

Cashflow:$619/mo

Cap Rate:7.02%

IRR:16.55%

Long Term Rental

Plano 5-Unit in a Premier Submarket | $950K

1607 M Ave, Plano

Purchase Price:$950,000

Cash Outlay:$256,500

Cashflow:$231/mo

Cap Rate:6.13%

IRR:12.25%