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

Houston Off-Market STR 12 Cap on Real Financials | $545K

5407 Ariel St, Houston
Strategy
Short Term Rental
$101,532.03 in Airbnb revenue came in during 2025, and that was without a true full-year ramp since the property only went live in mid-January. This is a 5-bed, 2-bath, 2206 sqft Houston STR that sleeps 14 guests, with a hot tub, fire pit, BBQ area, and a location less than 10 minutes from the Medical Center and Astrodome. Based on the 10 to 15 percent higher 2026 revenue trend we are seeing across similar Airbnbs, I would expect around $115k in top-line revenue this year, with even more demand potential from NRG Stadium and the 2026 World Cup. This is off-market, Steffen Realty clients get first shot, all furnishings and future reservations convey with the sale. Ideal for a REPS strategy or any investor looking for a turnkey STR with revenue already proven.

Enter your email to download the proforma

< Back to Daily Deals

Houston Off-Market STR 12 Cap on Real Financials | $545K

Listed 06/01/2026

5407 Ariel St, Houston

Purchase Price:$545,000

Cash Outlay:$147,150

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%