https://mogul-avatars.s3.amazonaws.com/picture/5f26b8a9-47f5-45d1-a3f2-9bac8c5b8b7e/1750231331
https://mogul-avatars.s3.amazonaws.com/picture/1571c2aa-d00e-4572-adac-4255c3bfcebf/1750231331
https://mogul-avatars.s3.amazonaws.com/picture/c753dc55-d606-41d8-a206-add157bd00c0/1750231331
https://mogul-avatars.s3.amazonaws.com/picture/a6211015-0a5d-435c-8fc6-dcbc52c9f40a/1750231331
https://mogul-avatars.s3.amazonaws.com/picture/700f4a20-5896-4b2e-8b2a-e33e25061162/1750231331
https://mogul-avatars.s3.amazonaws.com/picture/619d2802-1d05-40f1-8a1c-b30227f5418b/1750231332
https://mogul-avatars.s3.amazonaws.com/picture/940d3281-b4bd-44c0-8d78-b609f1627669/1750231332
https://mogul-avatars.s3.amazonaws.com/picture/0932cde6-1648-4064-8de8-6aeaa93fe717/1750231332
https://mogul-avatars.s3.amazonaws.com/picture/e8b09fc5-eab8-4be0-94b3-a44d1e4142fb/1750231332
https://mogul-avatars.s3.amazonaws.com/picture/54670ccc-6da3-4827-b08c-e126f43aa099/1750231332
https://mogul-avatars.s3.amazonaws.com/picture/36c71d02-9d1c-46ae-81ac-196d7a97b02c/1750231332
https://mogul-avatars.s3.amazonaws.com/picture/8812d4a4-9296-4057-8beb-9394b7e90382/1750231332
https://mogul-avatars.s3.amazonaws.com/picture/c337f6a2-dcd1-4627-b89a-a738636b9e80/1750231332
https://mogul-avatars.s3.amazonaws.com/picture/b1073b55-0189-495a-8edd-892867e35917/1750231332
https://mogul-avatars.s3.amazonaws.com/picture/682ec8e4-f8b4-46a0-b6b5-1c27f665e3c9/1750231332
https://mogul-avatars.s3.amazonaws.com/picture/b7e85697-4080-4941-b578-8aeef4a943ea/1750231333
https://mogul-avatars.s3.amazonaws.com/picture/5087b50b-b17a-4462-b326-e4f4d18d9e8f/1750231333
https://mogul-avatars.s3.amazonaws.com/picture/5816af8f-a916-477e-b19b-e3e6d7d06d54/1750231333
https://mogul-avatars.s3.amazonaws.com/picture/09f58642-7c36-4698-8344-b3e49509fc0a/1750231333
The Hugo

Single Family Residence in Dallas, Texas
5 bedrooms • 3 bathrooms • 2,664 Sq. Feet

avatar
Property listed and underwritten by Joey
icon-hourglass
$10bn+ deployed

icon-real-estate-agent
$690,000 purchase price
The property was secured with all furnishings conveying at purchase.
icon-bank
70.00% loan-to-value
Property financed with 6.75% interest only loan.
icon-calendar
$105,000 projected yearly rental income
Nearby properties average between $124K - $158.4K in yearly rent.

The Hugo is an operating Airbnb previously used part of the year as a vacation home and part of the year as an investment property, with over a year of verified operating actuals yielding an NOI yield of over 9% annualized for a full year of investment operation. The property features 5 bedrooms (all with bathroom access), 3 baths, a pool, spa, a deck, an outdoor patio, and much more. It is centrally located to all the major attractions Dallas has to offer. The Hugo is fully fenced with an attached 2-car garage and a walk-through gate for easy access for guest street parking. The property was secured with all furnishings conveying included in purchase price, an itemized value of over $30k.


Nearby comparable properties
Nearby sales
Beds
Baths
Sq. Ft.
Date sold
Price sold
icon-real-estate-agent
1714 Life Ave
4
3
2.5K
May-25
$765K
icon-real-estate-agent
2011 Bayside St
4
3
2.9K
Mar-25
$798K
icon-real-estate-agent
2046 Bickers St
3
3.5
2.6K
Feb-25
$647K
icon-real-estate-agent
Weighted avg.
-
-
2.7K
--
$738.4K
icon-real-estate-agent
The Hugo
5
3
2.7K
Jun-25
$690K
Nearby rentals
Beds
Baths
Sq. Ft.
Monthly rent
Yearly rent
icon-calendar
Airbnb9364
5
4
2.4K
$11.5K
$138.2K
icon-calendar
Airbnb6877
5
3.5
2.5K
$13.2K
$158.4K
icon-calendar
Airbnb9717
5
5
2.3K
$10.3K
$124K
icon-calendar
Weighted avg.
-
-
2.4K
$11.7K
$140.6K
icon-calendar
The Hugo
5
3
2.7K
$8.8K
$105K

What are the potential returns
info
Projected value
--
caret-up--
Rental income
info
$84K / 4% growth
Expenses
info
$NaN / 2% growth
Appreciation
info
3% growth

The property's status
Purchased Property
June 2025
Anticipated First Dividends
September 2025

The property is being designed for seamless short-term rental operations across a wide array of listing services including Airbnb and VRBO


What goes into the offering
Offering Details
Purchase Price
$690,000

(-) Debt
($483,000)
Equity
$207,000
(+) Reserves & Closing Costs
$137,310

(+) mogul Platform Fee (One-Time)
$34,500
Total Offering Amount
$378,810

When the asset is expected to be sold
Hold Period
5 - 7 Years
Target Secondary Liquidity Option
Q2 2026

Hold Period:

We anticipate holding the asset and selling it after 5-7 years. After 5 years, we will analyze the trends in national and local markets to project an estimated value / movement in prices over the coming years.

We will present our findings and recommendations to the investors to decide on the best time to sell. If the trends are pointing to selling before 5 years or after 7 years, we will notify investors on an ad hoc basis with our findings.

We are targeting a secondary liquidity option, so not all investors have to agree on the best course of action to sell their ownership stake.

Target Secondary Liquidity Option:

We are targeting a secondary liquidity option around Q2 of 2026. This means we are targeting providing the ability for investors to sell their shares at their asset value at any time.

While this is our target timeline, several factors may lead to us launching the secondary liquidity earlier or later than the intended timeline. As such, investors should budget for the hold period of 5-7 years when making their investment.


Where you'll be investing
Dallas, Texas
13.5%
Past 5-year Market Rent Increase
33.0%
Past 5-year Market Value Increase

Dallas, TX


  • Thriving Economy: Dallas' diverse industries and major corporations create a stable job market with a low unemployment rate of 3.4% (December 2023), driving demand for residential real estate.
  • Population Boom: The Dallas metro area added over 1.3 million residents (2010-2020), fueling housing demand. With limited inventory, property values soared by 14.7% year-over-year (November 2023).
  • Investment Appeal: Dallas offers affordable property prices, landlord-friendly regulations, and low taxes. With an average rental yield of around 8%, it's an attractive destination for income-generating real estate investments.

avatar
Property listed and underwritten by Joey
icon-hourglass
$10bn+ deployed
icon-mogul-black-sm
mogul co-founder
Prior to co-founding mogul, Joey deployed $10bn+ into high quality residential real estate for some of the most prominent institutions on Wall Street.
Other Key Personnel
managed-by
Managed by Surge
managed-by
Financed by Host Financial

Frequently asked questions