property-location

204 Tanglewood Pl Little Elm, Texas

5 bed • 3 bath • 15 guests

Monthly Rent

$3,079

Zestimate

$74,510

Annual Revenue

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

Avg Daily Rate
$496
Occupancy
41%

$10k

$65k

$125k

$185k

Sign up to see the data on 50 all comparables

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

$14,181

Profit

Revenue

$74,510

Operating Expenses

$23,549

Operating Income

$50,961

Net Effective Rent

$36,780

Profit (Cash Flow)

$14,181

$24,204

Cash Investment

Renos & Furnishing

$24,104

Setup Costs

$100

Total

$24,204

Investment Value Over Time

Revenue Appreciation

3%

Loading...

Cash on Cash Return

58.58%

Payback Period Days

622

Property Overview

Loading...

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

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.