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

DFW Short Term Rental $425k

2302 Erwin Dr, Euless
ROI
26.09% IRR
Strategy
Short Term Rental
Located in Euless less than 5 minutes to the DFW airport, equidistant to 3 Major hospitals (Baylor Scott White Grapevine with 300+ beds, Medical city Las Colinas 80+ beds, Baylor Scott White Irving with 297 beds). 20 minutes to downtown Dallas, 20 minutes to downtown Fort Worth. Pool, hot tub, mini golf, already set up for an airbnb that will book consistently with low cash needed to get it running. An exceptional central location for STRs. Occupancy rates average 65-70%. ADR comps are $300-$500. Taxes $7092.

Enter your email to download the proforma

< Back to Daily Deals

DFW Short Term Rental $425k

Listed 01/29/2025

2302 Erwin Dr, Euless

Purchase Price:$425,000

Cash Outlay:$114,750

Cashflow:$939/mo

Cap Rate:9.04%

IRR:26.09%

Talk to an agent about this property

Get a response in less than 24 hours.
Message

See other properties

Long Term Rental

Houston Cashflowing 4-Plex $230k

5101 Crane St, Houston

Purchase Price:$230,000

Cash Outlay:$62,100

Cashflow:$405/mo

Cap Rate:8.10%

IRR:21.06%

Long Term Rental

DFW (Fort Worth) 1% Rule Duplex $246k

2509 Normont Cir, Fort Worth

Purchase Price:$246,000

Cash Outlay:$66,420

Cashflow:$317/mo

Cap Rate:7.53%

IRR:18.36%

Long Term Rental

DFW (McKinney) Off-Market Great Location Duplex

2429 / 2431 Lakeview Cir, McKinney

Purchase Price:$375,000

Cash Outlay:$101,250

Cashflow:$151/mo

Cap Rate:6.47%

IRR:13.29%

Long Term Rental

Houston Fully Occupied Duplex $575k

5140 Mallow St, Houston

Purchase Price:$575,000

Cash Outlay:$155,250

Cashflow:$178/mo

Cap Rate:6.36%

IRR:12.76%

Long Term Rental

Houston New Construction Quadplex Luxury Finishes $750k

4501 Newberry St #A-D, Houston

Purchase Price:$750,000

Cash Outlay:$202,500

Cashflow:$687/mo

Cap Rate:7.09%

IRR:16.24%

Short Term Rental

Galveston 7-Unit SELLER FINANCED Portfolio $1.05M

3506 Cove View Blvd, Galveston

Purchase Price:$1,050,000

Cash Outlay:$283,500

Cashflow:$695/mo

Cap Rate:5.63%

IRR:13.69%