1900 Hi Line Dr Dallas, Texas

2 bed • 2 bath • 4 guests

$58,377

Median of 25 comps selected by bryson, creator of this analysis.

$5k

$30k

$55k

$85k


Victory Park AAC Stars Mavs Free Parking	$84,492	$43,208	$517	44.8%	2	5	35	3	2	$0	✅	❌	❌	Yes / Yes	✅	⭐️ 5 (24)	Profile
Bright 2 Bedroom Apartment in Amenity Building	$78,891	$38,257	$296	73%	2	4	15	2	2	$150	✅	❌	✅	Yes / Yes	✅	⭐️ 4.93 (69)	Profile
Western Saloon \| 2BR \| 4Bed \| Prime Location	$68,665	$49,008	$267	70.4%	2	8	18	4	2	$0	✅	❌	✅	Yes / Yes	✅	⭐️ 4.94 (139)	Profile
Dallas Urban Oasis \| Pool View \| 2 BR \| Prime Location	$66,324	$47,519	$248	73.4%	2	6	22	2	2	$0	✅	❌	✅	Yes / Yes	❌	⭐️ 4.96 (153)	Profile
Victory Park Luxurious 2BR AAC Pool Free Parking	$65,953	$48,376	$475	38%	2	5	33	2	2	$139	✅	❌	❌	Yes / Yes	✅	⭐️ 4.96 (49)	Profile

Seasonality

Break-even

$2,283/mo

Avg profit / month

$2,582/mo

Best profit month

Jun $5,845

$58,377

Cleaning

$6,470

Cohost commission

$11,675

Owner payout

$40,231

Renos & Furnishing

Total