Short-Term Rental · Denton, TX

Short-Term Rental Financing in Denton, TX

Estimated 0.98x DSCR on a $385,000 short-term rental with $96,250 down — qualified on the property's income, not your tax returns.

Modeled Purchase Price
$385,000
25% Down
$96,250
Loan Amount
$288,750
Est. Monthly PITIA
$2,801
Creditable STR Income
$2,754/mo
Est. DSCR Ratio
0.98x

Short-Term Rental investing in Denton

Short-term rental financing in Denton is a different underwriting product than a long-term DSCR loan even though it carries the same name. The lender is crediting nightly revenue instead of a signed lease, which means the documentation, the reserve requirement, and the permit diligence all change.

At the Denton median of $385,000, a short-term rental prices near $385,000. Minimum down is 25% ($96,250), leaving a loan of $288,750. Estimated all-in PITIA runs about $2,801 per month.

The Denton ratio math on this product

Gross nightly revenue in Denton models to about $3,825/month across a full year. Lenders do not credit that dollar-for-dollar — a 28% haircut for vacancy, cleaning, platform fees and management leaves $2,754 of creditable income. Against a PITIA of $2,801, that is an estimated DSCR ratio of 0.98x. That lands just under 1.0. It does not kill the deal in Denton: moving to a larger down payment ($115,500) usually closes the gap, and several shelves fund down to 0.75x with a rate add-on.

Underwriting notes specific to STR files: plan on 25% down as the floor, six months of PITIA in reserves, and either twelve months of Airbnb/VRBO earnings statements on the subject property or a third-party market revenue study for a property with no operating history. Short-term rental activity is moderate here and local rules vary by zoning district. Verify the permit status of the exact address before you go hard on earnest money — an unpermitted STR is an unfinanceable STR on this product.

Returns and structure

Return metrics at the Denton median for this product: an estimated cap rate of 4.72%, and monthly cash flow of $47 negative at 25% down. Negative cash flow at the minimum down payment is common in appreciation-led markets; investors close the gap with a larger down payment, a purchase below median, an added unit, or a rate buydown.

Denton property types compared

Property TypeModeled PriceMin. DownEst. IncomeEst. DSCR
Single-Family Rental$385,00020% ($77,000)$2,550/mo0.87x
2–4 Unit Multi-Family$608,30025% ($152,075)$4,743/mo1.07x
Condo & Townhome$277,20020% ($55,440)$2,015/mo0.86x
Short-Term Rental (this page)$385,00025% ($96,250)$2,754/mo0.98x

All figures model a purchase at the Denton median of $385,000 with the property-type adjustments described above, at an illustrative 7.50% DSCR rate on a 30-year fixed. Short-term rental income is shown after the standard lender haircut.

Figures on this page are modeled estimates derived from the Denton median price and market rent, adjusted for short-term rental product characteristics. They are illustrative, not a loan offer or an appraisal. Actual pricing, rent, taxes, insurance, HOA dues and DSCR depend on the specific property and on conditions at the time of application.

Denton Short-Term Rental FAQ

Price a short-term rental in Denton

Send us the address and we'll model the real DSCR ratio, PITIA and cash flow on that specific property — usually the same day. Licensed in Texas, and we close in an LLC or your personal name.

Comenzar

Ve tus opciones de préstamo en minutos.

Cuéntanos un poco sobre ti y te contactaremos personalmente — generalmente dentro de un día hábil.

O llama al (970) 708-9624

Términos · Política de Privacidad