property-location

1808 Emma Naylor Ct Harker Heights, Texas

3 bed • 2 bath • 6 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$25,766

Annual Revenue

Median of 25 selected comps

$5k

$20k

$35k

$50k

The Chill Spot home away from home.
$47,341
$230
50%
33621$175❌❌❌Yes / Yes❌⭐️ 4.94 (69)Profile
Casa Jones - Quiet Corner House w Office
$45,409
$141
75%
3-823$130❌❌✅Yes / Yes❌⭐️ 4.95 (73)Profile
Perfect Home Away From Home - Minutes to Fort Hood
$39,974
$119
83%
34621$64❌❌✅Yes / Yes❌⭐️ 4.95 (106)Profile
Mediterranean Villa Getaway
$38,277
$158
63%
33721$110❌❌❌Yes / Yes❌⭐️ 4.91 (129)Profile
The Hideaway at Stillhouse Hollow~ Relax & Unwind~
$37,858
$178
47%
34832$150❌❌✅Yes / Yes✅⭐️ 4.92 (37)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,349/mo

Avg profit / month

-$1,203/mo

Best profit month

Jul -$744

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-156.47%

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.