DFW Active AirBnB $600k

2030 Klondike St, Grand Prairie

ROI

29.78% IRR

Strategy

Short Term Rental

Back on market Grand Prairie active short term rental that pulled $184,112.74 in revenue in last 18 months. Property can be sold furnished. Valuation for all indoor and outdoor furnishings and appliances approximately $20,000. Very close to Arlington stadiums, Six Flags, and downtown Dallas. Income averages $10,200 per month for the last 18 months. Recent inspection report is available. Income history available. Taxes $9354.

Enter your email to download the proforma

< Back to Daily Deals

DFW Active AirBnB $600k

Listed 02/05/2025

Download the report Talk to an agent

2030 Klondike St, Grand Prairie

Purchase Price:$600,000

Cash Outlay:$162,000

Cashflow:$1,998/mo

Cap Rate:9.98%

IRR:29.78%

Talk to an agent about this property

Get a response in less than 24 hours.

Message

See other properties

Long Term Rental

Dallas 1% Rule SFR Motivated Seller | $235K

3807 Alsbury St, Dallas

Purchase Price:$235,000

Cash Outlay:$63,450

Cashflow:$591/mo

Cap Rate:8.86%

IRR:25.47%

Long Term Rental

Fort Worth Rental Leased at $2,850/mo | $289,500

208 Dakota Ridge Dr, Fort Worth

Purchase Price:$289,500

Cash Outlay:$78,165

Cashflow:$707/mo

Cap Rate:8.87%

IRR:15.66%

Long Term Rental

Killeen Fourplex Hitting 1% Rule | $340K

1501 Benttree Dr, Killeen

Purchase Price:$340,000

Cash Outlay:$91,800

Long Term Rental

2022 Converse Duplex $3,400/mo Rental Income | $375K

8635 Key Windy Way, Converse

Purchase Price:$375,000

Cash Outlay:$101,250

Cashflow:$160/mo

Cap Rate:6.35%

IRR:11.75%

Long Term Rental

Garland PadSplit Producing $4,500-$5,000/mo | $389K

101 S Bernice Dr, Garland

Purchase Price:$389,000

Cash Outlay:$105,030

Long Term Rental

Houston Fourplex $65K Below Appraisal | $429,900

5209 Plum Dr, Houston

Purchase Price:$430,000

Cash Outlay:$116,100

Cashflow:$1,130/mo

Cap Rate:8.99%

IRR:16.85%