Investment Case Studies

Real numbers from our portfolio of fully designed and furnished short-term rentals.

Portfolio Overview
$912K
Total Gross Revenue
$413K
Net Income
19
Properties Managed
74%
Avg. Occupancy (Top 5)
Our Properties
Lakefront Villa
Shipp Rd · Rowlett, TX
Purchase + Rehab $672,490
Furnishing $70,000
Total Invested $742,490
ARV $1,200,000
Refinance $780,000
Cash Left in Deal $0
2025 Gross Income $208K
Occupancy 74.5%
Yearly Profit (after mortgage) $88,284
Cash-on-Cash Return INFINITE
Darvany Estate
Darvany Dr, Dallas, TX
Purchase + Rehab $518,218
Furnishing $55,000
Total Out of Pocket $573,218
2025 Gross Income $152K
Occupancy 61.6%
Net Profit $66,592
Cash-on-Cash Return 11.6%
McGraw Lane
McGraw Ln, Sherman, TX
Purchase + Rehab $406,624
Furnishing $50,000
Total Out of Pocket $456,624
ARV $550,000
Refinance $364,000
Cash Left in Deal $92,624
2025 Gross Income $120K
Occupancy 72.6%
Yearly Profit (after mortgage) $36,406
Cash-on-Cash Return 39.3%
Lakeshore Home
Lakeshore Ct, Rowlett, TX
Purchase + Rehab $679,350
Furnishing $70,000
Total Out of Pocket $749,350
Cash Left in Deal $376,000
2025 Gross Income $106K
Occupancy 36.2%
Yearly Net Cash $61,879
Cash-on-Cash Return 16.5%
New listing — ramping up
Flamingo
Flamingo Way, DFW Area
Purchase + Rehab $404,850
Furnishing $35,000
Total Out of Pocket $436,850
Cash Left in Deal $53,990
2025 Gross Income $59K
Occupancy 35.9%
Yearly Net Cash $41,734
Cash-on-Cash Return 77.3%
New listing — ramping up
Marlene Villa
Marlene Pl, DeSoto, TX
Purchase + Rehab $558,420
Furnishing $45,000
Total Out of Pocket $603,420
ARV $630,000
Refinance $472,500
Cash Left in Deal $174,000
2025 Gross Income $40K
Occupancy 15.3%
Monthly Payment $3,065
Yearly Profit (after mortgage) $58,761
Cash-on-Cash Return 33.8%
Recently launched — ramping up
Blandin Fourplex
Blandin, DFW Area · 4 Units
Purchase + Rehab $210,000
Furnishing $20,000
Total Out of Pocket $230,000
Cash Left in Deal $39,680
Monthly Payment $878
Yearly Net Cash $25,321
Cash-on-Cash Return 63.8%
Minnie St Fourplex
Minnie St, Haltom City, TX · 4 Units
Purchase + Rehab $366,700
Furnishing $45,000
Total Out of Pocket $411,700
ARV $500,000
Strategy All Cash — No Mortgage
2025 Gross Income (all units) $74.3K
Avg. Occupancy ~50%
Cash-on-Cash Return 18.0%
Cordova Airbnb
Cordova, Irving, TX · New Listing
Purchase + Rehab $419,348
Furnishing $40,000
Total Out of Pocket $459,348
ARV $500,000
Refinance $325,000
Cash Left in Deal $101,848
Projected Gross Income $114K
NOI $56,495
Monthly Payment $2,162
Yearly Profit (after mortgage) $30,549
Cash-on-Cash Return 30.0%
Clifton Retreat
Private Rd, Clifton, TX · Coming Soon
Purchase + Rehab $570,299
Furnishing $72,000
Total Out of Pocket $642,299
Financed $513,839
Cash Left in Deal $73,277
Monthly Payment $2,453
Projected Yearly Net $26,012
Cash-on-Cash Return 35.5%
Listing in ~2 weeks
All figures from 2025 portfolio performance. Income and occupancy vary by property, market conditions, and time since launch. Cash-on-Cash returns calculated on cash left in deal after refinance where applicable.

Ready to Build Your Portfolio?

Get Started