DFW STR with Pool and Cinema Room Producing $95K/yr Off Market $515k

1205 Hillsdale Dr, Richardson

ROI

31.60% IRR

Strategy

Short Term Rental

Fully operational short term rental producing $95,731 in 2025 revenue with a large five bedroom layout designed for group stays and corporate bookings. Features include a cinema room, pool, jacuzzi, and modern interior finishes that support premium nightly rates and strong occupancy. Located in Richardson between Dallas and Plano in a high demand corridor. Fully furnished with systems in place, offering immediate income and flexible use across short and mid term rental strategies.

Enter your email to download the proforma

< Back to Daily Deals

DFW STR with Pool and Cinema Room Producing $95K/yr Off Market $515k

Listed 03/17/2026

Download the report Talk to an agent

1205 Hillsdale Dr, Richardson

Purchase Price:$515,000

Cash Outlay:$139,050

Cashflow:$1,878/mo

Cap Rate:9.77%

IRR:31.60%

Talk to an agent about this property

Get a response in less than 24 hours.

Message

See other properties

Short Term Rental

Irving Furnished STR In The Middle Of DFW $95K Revenue $510K

1809 Salem St, Irving

Purchase Price:$510,000

Cash Outlay:$137,700

Cashflow:$1,042/mo

Cap Rate:8.29%

IRR:22.72%

Mid Term Rental

Richardson Furnished STR With Pool + Jacuzzi $96K Revenue $515K

1613 E Spring Valley Rd, Richardson

Purchase Price:$515,000

Cash Outlay:$139,050

Cashflow:$690/mo

Cap Rate:7.44%

IRR:18.62%

Short Term Rental

Mesquite Furnished STR With Pool $119K Revenue $670K

904 Tiffany Ln, Mesquite

Purchase Price:$670,000

Cash Outlay:$180,900

Cashflow:$953/mo

Cap Rate:7.54%

IRR:19.11%

Long Term Rental

Waco Brick Duplex $2,790/mo $290K

261 Audrey Ave, Waco

Purchase Price:$290,000

Cash Outlay:$78,300

Cashflow:$333/mo

Cap Rate:7.22%

IRR:17.52%

Long Term Rental

Fort Worth 2022 Build Duplex Turnkey Upside $480K

1609 Daniel St, Fort Worth

Purchase Price:$480,000

Cash Outlay:$129,600

Cashflow:$136/mo

Cap Rate:6.18%

IRR:12.49%

Long Term Rental

Carrollton OWNER FINANCING Duplex Prime DFW Location $580K

2205 Heritage Cir, Carrollton

Purchase Price:$580,000

Cash Outlay:$156,600

Cashflow:$430/mo

Cap Rate:5.45%

IRR:13.87%