property-location

15022 Sorrento Bay Ct Willis, Texas

3 bed • 2.5 bath • 6 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$41,570

Annual Revenue

Median of 25 selected comps

$5k

$60k

$115k

$180k

Sunset Lakefront: Pool, Ping Pong, Paddleboards
$177,453
$559
64%
361022$517✅❌✅Yes / Yes❌⭐️ 4.92 (63)Profile
Cadillac Suite: A Luxury Rustic Home & Goats
$84,031
$540
40%
371022$275✅❌✅No / No❌⭐️ 4.98 (53)Profile
Waterfront, Dock & Outdoor Kitchen
$69,766
$338
45%
3682.53$240❌❌❌Yes / Yes❌⭐️ 4.92 (50)Profile
Lake Conroe House with Private Boat Access
$69,368
$297
58%
35821$182❌❌✅Yes / Yes❌⭐️ 4.8 (142)Profile
Lakefront retreat w/boat dock, kayaks, & games
$66,081
$435
38%
3101221$243❌❌✅Yes / Yes❌⭐️ 4.89 (64)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,649/mo

Avg profit / month

$422/mo

Best profit month

Jul $1,413

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

79.81%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.