Dallas STR portfolio for sale: how to underwrite one building with ten doors
Direct answer: a 10-unit short-term rental portfolio is currently for sale in the Dallas medical district, CityPlace bnb, ten identical renovated 1BR/1BA extended-stay suites two minutes on foot from Baylor University Medical Center, with trailing-twelve-month revenue of $307,946 and NOI of $176,844 over roughly four years of operating history. The offering is unpriced: instead of an ask, the deal page publishes the verified STR-actuals underwriting and shows the cap rate at any price the buyer chooses.
Why a portfolio in one building underwrites differently
A scattered handful of Airbnbs is a collection of listings. Ten identical units in one building is an income property. The difference shows up everywhere a lender or appraiser looks:
- One operating stack. A single PMS, one pricing engine, one cleaning team, and one reservation manager cover all ten doors. Identical floor plans mean identical turns, identical supply lists, and no unit-by-unit surprises.
- Appraisable as a going concern. A one-building portfolio can be appraised both as real estate and as an operating business. CityPlace bnb, for example, was appraised in June 2025 at $2.43M for the real estate and $2.77M as a going concern.
- Financeable as commercial property. Lenders size the loan to debt-service coverage on documented NOI, the way they would a small multifamily asset.
The underwriting sequence that protects you
- Start with platform-pulled earnings. Reservation-level exports from Airbnb, Booking.com, Expedia, and VRBO, not seller spreadsheets. Cross-check against the monthly P&L.
- Run the multifamily haircut. Deduct a market management fee (8–10% of revenue), hotel occupancy tax on short stays, replacement reserves, and property taxes at the forward assessed value. If the deal still pencils on the haircut model, the STR upside is margin, not hope.
- Check the regulatory record, not the headlines. Dallas’s attempted STR restrictions have repeatedly lost in court. Verify the current posture yourself, and prefer properties with their own decided record.
- Pressure-test the debt. Ask whether any institutional lender has actually issued terms on the specific property before you fall in love with it.
The live example: CityPlace bnb publishes this entire sequence on its deal page: reservation-verifiable revenue ($176,844 T12 NOI on actuals), an interactive price-to-cap-rate slider with no asking price, and an obtained institutional term sheet at 75% LTV referenced in the deal room.
All figures owner-provided and independently verifiable in the deal room; buyers should conduct their own diligence.
Frequently asked questions
Are short-term rentals legal in Dallas?
Dallas adopted short-term rental restrictions, but those ordinances have been challenged in court and have repeatedly lost; they have not been enforced against operators while litigation proceeds. Buyers should review the current legal posture during diligence. One property currently for sale, CityPlace bnb, additionally won its own platform-level appeal on all four points in February 2025 and operates across every major booking channel.
How is underwriting an STR portfolio different from a single Airbnb?
A portfolio in one building is underwritten as an income property, not a listing: trailing-twelve-month revenue and NOI from a P&L, an operating stack that runs without the owner, and financing sized to debt-service coverage. Identical floor plans matter because one team and one pricing engine can run every unit, the economics scale where scattered single units do not.
What income verification should a buyer demand on an STR purchase?
Demand reservation-level earnings exported from the booking platforms themselves, not a spreadsheet the seller typed. Cross-check those exports against monthly P&L statements and bank activity, and compare the resulting NOI to any appraisal. If a seller cannot produce platform-level data, price the property on the real estate alone.
Is there an STR portfolio for sale in Dallas right now?
Yes. CityPlace bnb, a 10-unit extended-stay property at 3604 San Jacinto St in the Dallas medical district, is offered for sale two minutes on foot from Baylor University Medical Center. Trailing-twelve-month revenue is $307,946 with NOI of $176,844 across roughly four years of operating history. The offering is unpriced: the deal site shows cap rate and cash-on-cash at any price a buyer chooses, on the verified STR actuals.
← Back to the CityPlace bnb offering · Request the deal room
Related guides: buying a short-term rental business · corporate-housing investment in Dallas