500 S Ervay St Dallas, Texas

2 bed • 2 bath • 4 guests

$38,545

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

$20k

$30k

$45k

$55k


Stylish Downtown Stay \| Pool Gym Valet Parking	$55,504	$41,100	$270	56.4%	2	10	10	2	1	$0	✅	❌	❌	Yes / Yes	❌	⭐️ 5 (2)	—
Enchanted Escape \| Taylor Swift Inspired Stay	$53,180	$31,098	$447	32.6%	2	13	25	9	2	$0	✅	❌	❌	Yes / Yes	✅	⭐️ 4.57 (42)	Profile
The Bentley Collection-Dallas Escape\|Skyline Views	$48,170	$33,000	$395	33.4%	2	12	19	6	1	$0	✅	❌	✅	Yes / Yes	✅	⭐️ 4.9 (52)	Profile
Amyfinehouse \| 2BR + Free Breakfast + Valet + Pool	$48,032	$32,945	$259	50.8%	2	4	18	2	2	$69	✅	❌	❌	Yes / Yes	✅	⭐️ 4.7 (101)	Profile
The Bentley Collection-Stylish City Loft Downtown	$46,098	$24,657	$310	40.7%	2	9	23	6	1	$0	✅	❌	✅	Yes / Yes	✅	⭐️ 4.92 (13)	Profile

Seasonality

Break-even

$1,895/mo

Avg profit / month

$1,317/mo

Best profit month

Jun $3,472

$38,545

Cleaning

$4,884

Cohost commission

$7,709

Owner payout

$25,952

Renos & Furnishing

Total