property-location

2700 Deer Hollow Dr Little Elm, Texas

6 bed • 4 bath • 18 guests

Monthly Rent

$3,724

Zestimate

$111,280

Annual Revenue

Median of 16 comps selected by Edwin, creator of this analysis.

Avg Daily Rate
$655
Occupancy
47%

$30k

$115k

$195k

$285k

Sign up to see the data on 31 all comparables

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

$28,441

Profit

Revenue

$111,280

Operating Expenses

$38,151

Operating Income

$73,129

Net Effective Rent

$44,688

Profit (Cash Flow)

$28,441

$33,252

Cash Investment

Renos & Furnishing

$33,152

Setup Costs

$100

Total

$33,252

Investment Value Over Time

Revenue Appreciation

3%

Loading...

Cash on Cash Return

85.53%

Payback Period Days

426

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.