Property Revenue Calculator

Uncover your property's full income potential

Property Details

3525 Turtle Creek Blvd #22-A, Dallas, TX 75219
Property Type

Condo

Year Built

1957

Living Area

5123 sqft

Lot Size

123013 sqft

Bedrooms

3

Bathrooms

4

Current Value

$3,465,700

Estimated Monthly Rent

$6,054

Revenue Summary

Potential Monthly Revenue

$17,400

Potential Annual Revenue

$208,800

Total Setup Costs

$4,700

Market Analysis

The property located at 3525 Turtle Creek Blvd #22-A in Dallas, TX, is a spacious mid-century modern condo with high-end interior features and located in a desirable area. The property is well-suited for various income streams, including short-term rentals, parking, and creative space rentals. The current market conditions and property features indicate a high potential for diverse income generation.

Recommended Priority
Short-Term Rental - Entire Property
Short-Term Rental - Individual Rooms
Filming or Photoshoot Location
Event Space Rental - Patio and Balcony
Home Office Rental
Storage Rental - Garage
Parking Rental
Income Opportunities
Short-Term Rental - Entire Property

Rent out the entire 3-bedroom, 4-bathroom condo on Airbnb or VRBO for short-term stays.


Monthly Revenue: $9,000

Annual Revenue: $108,000

Setup Cost: $2,000

Platform:

Airbnb
Requirements
  • Furnishing
  • Listing creation
  • Cleaning services
How We Calculated This

Estimated based on average nightly rate of $300 and 30 nights of occupancy per month.

Confidence:

90%

Short-Term Rental - Individual Rooms

Rent out individual bedrooms on Airbnb or VRBO to maximize occupancy.


Monthly Revenue: $6,000

Annual Revenue: $72,000

Setup Cost: $1,500

Platform:

VRBO
Requirements
  • Furnishing
  • Listing creation
  • Cleaning services
How We Calculated This

Estimated based on average nightly rate of $100 per room and 20 nights occupancy per month.

Confidence:

85%

Parking Rental

Rent out garage and covered parking spaces for long-term or short-term use.


Monthly Revenue: $200

Annual Revenue: $2,400

Setup Cost: $100

Platform:

Prked
Requirements
  • Listing on parking rental platform
How We Calculated This

Estimated based on $100 per parking space per month.

Confidence:

80%

Storage Rental - Garage

Rent out garage space for storage of personal items or vehicles.


Monthly Revenue: $300

Annual Revenue: $3,600

Setup Cost: $100

Platform:

Prked
Requirements
  • Listing on storage rental platform
How We Calculated This

Estimated based on $150 per storage space per month.

Confidence:

75%

Event Space Rental - Patio and Balcony

Rent out the deck, balcony, and landscaped area for small private events or gatherings.


Monthly Revenue: $500

Annual Revenue: $6,000

Setup Cost: $500

Platform:

Peerspace
Requirements
  • Event setup
  • Marketing
How We Calculated This

Estimated based on 2 events per month at $250 each.

Confidence:

70%

Filming or Photoshoot Location

Rent out the condo for filming or photoshoots due to its modern architecture and interior design.


Monthly Revenue: $1,000

Annual Revenue: $12,000

Setup Cost: $300

Platform:

Peerspace
Requirements
  • Listing on filming location platform
  • Coordination with production teams
How We Calculated This

Estimated based on average booking of $1000 per day and 1 booking per month.

Confidence:

85%

Home Office Rental

Rent out office space for remote workers or small business operations.


Monthly Revenue: $400

Annual Revenue: $4,800

Setup Cost: $200

Platform:

LiquidSpace
Requirements
  • Office furnishings
  • Internet connection
How We Calculated This

Estimated based on $200 per month per office user.

Confidence:

80%

Roof Space for Solar Panels

Lease the roof space for solar panel installation to generate passive income.


Monthly Revenue: $0

Annual Revenue: $0

Setup Cost: $0

Requirements
  • Consultation with solar providers
How We Calculated This

Not applicable due to condo ownership restrictions.

Confidence:

50%