property-location

5003 Maryanna Way North Richland Hills, Texas

2 bed • 2 bath • 4 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$38,550

Annual Revenue

Median of 25 selected comps

$0k

$30k

$60k

$90k

Hot Tub, Game Room, Swimming Pool, King Bed!
$89,143
$264
76%
34823$169✅✅✅Yes / Yes❌⭐️ 4.87 (177)Profile
Resort Pool + Spa | Game Room | Near Attractions
$85,957
$319
62%
34823$158✅✅✅Yes / Yes❌⭐️ 4.96 (67)Profile
•The Book Nook• Books•Arcade•Grill•Workspace!
$78,516
$377
51%
24623$291❌❌✅Yes / Yes❌⭐️ 4.84 (99)Profile
Home of Joy, Olúwalóní
$71,582
$288
64%
33621$97❌❌✅Yes / Yes❌⭐️ 4.9 (70)Profile
Saltpool, Theater room, Game room, 3/2.
$55,598
$246
51%
33622$139✅❌✅Yes / Yes❌⭐️ 4.87 (107)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,408/mo

Avg profit / month

$190/mo

Best profit month

Jul $772

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

54.95%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

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.