property-location

305 Cypress Hill Dr Little Elm, Texas

4 bed • 4 bath • 12 guests

Monthly Rent

$3,582

Zestimate

$53,416

Annual Revenue

Median of 21 comps selected by Edwin, creator of this analysis.

Avg Daily Rate
$329
Occupancy
45%

$10k

$45k

$85k

$120k

Sign up to see the data on 42 all comparables

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

-$19,077

Profit

Revenue

$53,416

Operating Expenses

$24,553

Operating Income

$28,863

Net Effective Rent

$47,940

Profit (Cash Flow)

-$19,077

$32,436

Cash Investment

Renos & Furnishing

$32,336

Setup Costs

$100

Total

$32,436

Investment Value Over Time

Revenue Appreciation

3%

Loading...

Cash on Cash Return

-58.81%

Payback Period Days

0

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.