$635,000

Estimated payment $4,234/month

2 Beds
2 Baths
1,528 Sq Ft
$416 Price per Sq Ft

Highlights

  • Built-In Refrigerator
  • Vaulted Ceiling
  • 1 Fireplace
  • Woodrow Wilson High School Rated A-
  • Traditional Architecture
  • 3-minute walk to Cochran Park

About This Home

Calling all first-time investors and savvy buyers who want their home to help pay the mortgage, plus $5,000 buyer credit for offers accepted before December 31st, this is the one you’ve been waiting on. Trust me, this one won't last!! 5220 Bonita Ave is a turnkey, fully furnished, operating Airbnb in the heart of Dallas’ Knox Henderson area, walking distance to bars, restaurants, and shops. Instead of “potential,” you’re buying proven income from March–October, which grossed $45,113.58 and is pacing an estimated $70,000–$78,000 year in revenue at current performance (per seller). Why this property works so well: Perfect for first-time investors or house hackers: Live in it, rent it part-time, or keep it fully as an Airbnb. Your guests help cover the note.
Turnkey business from day one: All furniture, décor, supplies, and systems convey. The seller will even walk you through the business model once the deal is closed, so you can step in with confidence. Future bookings included: Reservations and cash flow transfer at closing, so you’re not starting from zero.
Ideal layout: 2 bed, 2 bath, approx. 1,528 sq ft with an upstairs primary suite plus flex space great for an office, lounge, home gym, or to finish out exactly how you want.
Lifestyle + marketing appeal: Upper deck with a downtown view from the backyard, Instagram friendly and review-worthy for guests. Built-in value: Priced at $635,000 with an estimated value around $660,000 plus a $5,000 credit for offers accepted before Dec 31. For a savvy buyer looking for options, you can buy this home. Collect cash flow for a few months, then move into it if you want to. If you’ve been waiting for a property that lets you live in a fun, walkable Dallas neighborhood AND own a cash-flowing asset, this checks every box.

Listing Agent

Paul Martin

eXp Realty LLC Brokerage Phone: 682-240-0856 License #0636736 Listed on: 11/28/2025

eXp Realty LLC

Home Details

Home Type

  • Single Family

Est. Annual Taxes

  • $10,693

Year Built

  • Built in 1927

Home Design

  • Traditional Architecture
  • Pillar, Post or Pier Foundation
  • Composition Roof

Interior Spaces

  • 1,528 Sq Ft Home
  • 2-Story Property
  • Vaulted Ceiling
  • Decorative Lighting
  • 1 Fireplace
  • Washer and Dryer Hookup

Kitchen

  • Electric Oven
  • Built-In Gas Range
  • Built-In Refrigerator
  • Dishwasher
  • Disposal

Bedrooms and Bathrooms

  • 2 Bedrooms
  • 2 Full Bathrooms

Parking

  • Parking Pad
  • Parking Deck
  • Gravel Driveway
  • Additional Parking

Schools

  • Gilbert Cuellar Elementary School
  • Woodrow Wilson High School

Utilities

  • High Speed Internet
  • Cable TV Available

Additional Features

  • Fire Pit
  • 3,398 Sq Ft Lot

Community Details

  • Albrights Subdivision

Listing and Financial Details

  • Legal Lot and Block 25 / 41974
  • Assessor Parcel Number 00000190927000000

Home Details

Home Type

Single Family

Est. Annual Taxes

$10,693

Year Built

Built in 1927

Lot Details

0

Listing Details

  • OWNERNAME: Upfront Investment LLC
  • Property Type: Residential
  • Property Sub Type: Single Family Residence
  • Architectural Style: Loft, Traditional, Detached
  • Unit Levels: Two
  • Attribution Contact: 682-240-0856
  • Co List Office Mls Id: XPTY01
  • Structure Type: House
  • HumanModifiedYN: No
  • UniversalParcelId: urn:reso:upi:2.0:US:48113:00000190927000000
  • Special Features: VirtualTour

Interior Features

  • Square Footage: 1528.0
  • Interior Amenities: Decorative/Designer Lighting Fixtures, High Speed Internet, Vaulted Ceiling(s)
  • Appliances: Built-In Gas Range, Built-In Refrigerator, Dishwasher, Electric Oven, Gas Cooktop, Disposal
  • Basement YN: No
  • Fireplaces: 1

Beds/Baths

  • Full Bathrooms: 2
  • Total Bedrooms: 2

Exterior Features

  • Foundation: Pillar/Post/Pier
  • Roof: Composition
  • Exterior Features: Fire Pit
  • Pool Features: None
  • Waterfront: No

Garage/Parking

  • Parking Features: Additional Parking, Gravel, Deck, Parking Pad
  • GarageYN: No

Utilities

  • Sewer: Public Sewer
  • LaundryFeatures: Washer Hookup, Dryer Hookup
  • Utilities: Cable Available, Sewer Available, Water Available

Schools

  • Elementary School: Gilbert Cuellar
  • High School: Woodrow Wilson
  • Junior High Dist: Dallas ISD

Lot Info

  • PropertyAttachedYN: No
  • Lot Size Units: Acres
  • Lot Size Area: 0.078
  • Parcel Number: 00000190927000000
  • Lot Size Acres: 0.078
  • Lot Size Sq Ft: 3397.68

Building Info

  • Year Built: 1927

Tax Info

  • TaxBlock: 41974
  • Tax Lot: 25
  • Tax Annual Amount: 10693.0

MLS Schools

  • MiddleOrJuniorSchool: Long

Map

Range of Values:

--
Value Increase
--
Percent Increase
--
Adjusted for Inflation
Collateral Analytics

Collateral Analytics Collateral Analytics AVMs (Automated Valuation Model) employ a number of statistical approaches combined with neighborhood-specific comparable selection guarantees the most up-to-date and precise valuations.

Not Available

Collateral Analytics does not have data for the current month. Please view the chart for historical values.

ICE

ICE Mortgage Technology ICE Mortgage Technology’s AVM (Automated Valuation Model) is a state-of-the-art online residential property valuation tool that provides a quick and accurate estimate of the value of almost any home in the U.S.

Not Available

ICE Mortgage Technology does not have data for the current month. Please view the chart for historical values.

First American

First American First American Data & Analytics’ next-generation AVM combines unrivaled data assets with a blended ensemble of valuation models to produce highly accurate, reliable valuations you can trust.

Not Available

First American does not have data for the current month. Please view the chart for historical values.

Quantarium

Quantarium Quantarium’s valuation service, repeatedly proven the industry’s most accurate and comprehensive, is supercharged with a self-learning and auto-tuning AI engine that continually becomes smarter and more accurate as it processes daily inputs from the industry’s leading RE data lake.

Not Available

Quantarium does not have data for the current month. Please view the chart for historical values.

Average Value
Not Available
List Price
Sold Price
Create a Home Valuation Report for This Property
The Home Valuation Report is an in-depth analysis detailing your home's value as well as a comparison with similar homes in the area

Home Values in the Area

Source: Public Records

Average Home Value in this Area





Source: Public Records

Tax History

Year Tax Paid Tax Assessment Tax Assessment Total Assessment is a certain percentage of the fair market value that is determined by local assessors to be the total taxable value of land and additions on the property. Land Improvement
2025 $10,693 $583,710 $202,440 $381,270
2024 $10,693 $478,420 $202,440 $275,980
2023 $10,693 $337,750 $202,440 $135,310
2022 $6,543 $261,690 $151,830 $109,860
2021 $5,565 $210,960 $134,960 $76,000
2020 $4,767 $175,730 $0 $0
2019 $2,921 $102,650 $67,480 $35,170
2018 $2,791 $102,650 $67,480 $35,170
2017 $1,639 $60,270 $42,180 $18,090
2016 $1,723 $63,370 $42,180 $21,190
2015 $1,042 $38,000 $29,520 $8,480
2014 $1,042 $38,000 $29,520 $8,480
Source: Public Records

Property History

Date Event Price List to Sale Price per Sq Ft Prior Sale
11/28/2025 11/28/25 For Sale $635,000 +69.3% $416 / Sq Ft
01/23/2023 01/23/23 Sold -- -- -- View Prior Sale
01/08/2023 01/08/23 Pending -- -- --
01/03/2023 01/03/23 For Sale $375,000 0.0% $291 / Sq Ft
12/31/2022 12/31/22 Off Market -- -- --
12/07/2022 12/07/22 Price Changed $375,000 -6.3% $291 / Sq Ft
11/08/2022 11/08/22 For Sale $400,000 +42.9% $311 / Sq Ft
07/01/2021 07/01/21 Sold -- -- -- View Prior Sale
04/23/2021 04/23/21 Pending -- -- --
04/16/2021 04/16/21 For Sale $280,000 -- $217 / Sq Ft
Source: North Texas Real Estate Information Systems (NTREIS)

Purchase History

Date Type Sale Price Title Company
Warranty Deed -- --
Warranty Deed -- --
Source: Public Records

Source: North Texas Real Estate Information Systems (NTREIS)

MLS Number: 21121992

North Texas Real Estate Information Systems (NTREIS)

APN: 00000190927000000