Irving Proven STR With $115K 2026 Revenue $510K

1809 Salem St, Irving

ROI

20.87% IRR

Strategy

Short Term Rental

$95K in proven 2025 revenue and $111K in proven 2024 revenue make this one of the strongest income-to-price STRs we have seen in DFW. This 4-bed, 2-bath furnished short-term rental sleeps 12 and includes a pool, jacuzzi, firepit, grill, patio, open layout, and great entertainment appeal for groups. All furnishings convey, the property is fully permitted, and 248 reviews already show occupancy and guest demand. We also have 2026 year-to-date numbers showing it is tracking closer to $115K in gross revenue, likely helped by Dallas hosting World Cup activity in June and July. This is as low risk and good as a STR deal can get in Texas.

Enter your email to download the proforma

< Back to Daily Deals

Irving Proven STR With $115K 2026 Revenue $510K

Listed 05/05/2026

Download the report Talk to an agent

1809 Salem St, Irving

Purchase Price:$510,000

Cash Outlay:$137,700

Cashflow:$879/mo

Cap Rate:7.91%

IRR:20.87%

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%