Summary: #1 is a heavy cash flow play with $23k monthly income priced at only $1.4M. #2 is a turnkey STR business with revenue and management already set up. #3 is a high quality location positioned for aggressive appreciation while paying for itself and offering tax benefits via the STR Loophole.
1) Killeen 32 Unit Heavy Cash Flow Deal $1.4M
Asset Quality B | Neighborhood Quality C | Year Built 1976
$19,675/month is currently coming in with only 26 of 32 units occupied. This is 32 units at $46,875/door with 6 vacant units still left to lease. This level of income is rarely seen at this price point. Potential to generate $23k per month.. That’s 20% gross yield on a traditional long term rental. For context, most short term rentals I send are between 16-20% gross yield. This is a long term rental. With long term leases. With income similar to what you’d expect in a profitable STR. Awesome deal for a cashflow-focused investor looking to scale. Killeen is home to Fort Hood and 40,000+ soldiers. It’s the largest armored post in the US. Ideal for an investor who wants scale and cash flow. Financing quoted through Capital Fund I and insurance through Goosehead.
Link» 2203 Jennifer Dr Killeen TX 76542
Sale Price | $ 1,400,000 | Cap Rate | 11.70% |
Cash Needed | $ 364,000 | Cash on Cash | 22.53% |
Monthly | Annual | ||
Income | $ 23,000 | $ 276,000 | |
Mortgage | 6.75% | $ 6,810 | $ 81,723 |
Tax | $ 2,333 | $ 28,000 | |
Insurance | $ 887 | $ 10,640 | |
Repairs | $ 1,150 | $ 13,800 | |
Mgmt | $ 1,610 | $ 19,320 | |
Vacancy | $ 2,300 | $ 27,600 | |
Utilities | $ 1,000 | $ 12,000 | |
Lawn | $ 75 | $ 900 | |
HOA | $ - | $ - | |
NOI | $ 13,645 | $ 163,740 | |
Cashflow | $ 6,835 | $ 82,017 |
2) Richardson STR Projecting $95K Gross Income $510K
Asset Quality B | Neighborhood Quality B | Year Built 1982
This did $96K gross in 2024, $81K in 2025, and is projected around $95K in 2026. It is already professionally managed by Gold Nest and set up for large groups, families, and medium-term corporate stays. The pool, remodeled interior, furniture package, and 5-bedroom layout, plus proven revenue history make this a low risk STR deal perfect for a. first time STR investor to get into a turnkey operation. Great tax strategy play for taking advantage of the STR loophole and accelerated depreciation.
Link» 1613 E Spring Valley Rd Richardson TX 75081
Sale Price | $ 510,000 | Cap Rate | 7.85% |
Cash Needed | $ 88,000 | Cash on Cash | 11.65% |
Monthly | Annual | ||
Income | $ 7,917 | $ 95,000 | |
Mortgage | 6.75% | $ 2,481 | $ 29,771 |
Tax | $ 833 | $ 10,000 | |
Repairs | $ 238 | $ 2,850 | |
Insurance | $ 323 | $ 3,876 | |
Mgmt | $ 1,188 | $ 14,250 | |
Utilities | $ 400 | $ 4,800 | |
Landscape | $ 50 | $ 600 | |
Supplies | $ 100 | $ 1,200 | |
Cleaning | $ 725 | $ 8,700 | |
HOT Fee | $ 554 | $ 6,650 | |
NOI | $ 3,335 | $ 40,024 | |
Cashflow | $ 854 | $ 10,253 |
3) Allen Active Airbnb OR LTR Pool Home $420K
Asset Quality A | Neighborhood Quality A | 1985
At $248/night and 75% occupancy, this points to roughly $68K/year in gross STR revenue, with many STR comps showing upside above that. The location is exceptional with highly rated schools and low crime. Very aggressive appreciation projected in this north Dallas / Plano corridor. PLUS the property will still cash flow positive if you decide to convert to a long term rental. LTRs in this area average $2600 for a 3 bed 2 bath 1800 sqft home with pool. No HOA. Allen has favorable STR regulations. New roof 2025. The property has never before hit the market, it’s being sold by the original owner. Multiple strategies work here. It’s going to receive multiple offers. I suggest going in at $420k and including furniture. Let me know questions!
Link» 902 N Allen Heights Dr Allen TX 75002
Sale Price | $ 420,000 | Cap Rate | 7.23% |
Cash Needed | $ 88,000 | Cash on Cash | 6.65% |
Monthly | Annual | ||
Income | $ 5,667 | $ 68,000 | |
Mortgage | 6.75% | $ 2,043 | $ 24,517 |
Tax | $ 700 | $ 8,400 | |
Repairs | $ 170 | $ 2,040 | |
Insurance | $ 266 | $ 3,192 | |
Mgmt (self) | $ - | $ - | |
Utilities | $ 400 | $ 4,800 | |
Landscape | $ 50 | $ 600 | |
Supplies | $ 100 | $ 1,200 | |
Cleaning | $ 725 | $ 8,700 | |
HOT Fee | $ 397 | $ 4,760 | |
NOI | $ 2,531 | $ 30,368 | |
Cashflow | $ 488 | $ 5,851 |
Considering an offer? Let’s talk next steps.
[email protected]
512-270-3257
