{"selected_property":{"id":15401647,"zipcode_id":32566,"created_at":"2026-10-28T03:45:10.214Z","updated_at":"2026-11-09T00:27:44.303Z","bathrooms":3.5,"bedrooms":5,"api_errors":0,"latitude":32.8268115,"longitude":-96.95416259999999,"sqft":5400,"property_type":"House","asking_price_cents":130000000,"address":"1300 Broadmoor Ln, Irving, TX 75061","zillow_url":null,"estimate_url":null,"cached_photos":["https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/7439dfd2f8c5125f528340b2cf79dcd5.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/c64da870466c4e47f31bf9f1429db8e9.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/5f4fbc7ff499de85cae6c9a54eac2d7d.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/e4737805c1f8c90b23e2996284b07e11.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/b54520a303d5675e9277e797184b382d.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/0cd793a05fe09e6161dacde7fd25ae2d.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/732aa64a9e00b4565b4e2938ba926061.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/7eee88d255a1c8ba9ebbf4f78569495f.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/f3acc03a0f0a6a5db30b5f0afbc7610f.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/e5b993c9a214804f838d914343fe07f8.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/066af600787c6106e030381412d57447.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/e847c760d7a22e9992f067ecf105bccc.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/c5c4b04f5f8b014c5598b87705a69139.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/5d70252e6cdd33aedb07e14735e5c958.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/8824028793b8d845bfd2388c203692bb.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/870c228127d580987948acf0eb5a7753.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/ea15c74dad435776887b21674777a9d2.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/2642ef0e9ab1332daea68370e2d31050.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/11a47b129bed6d779358ccd35f17ec9a.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/d5131e59ceba58f4a7fde0ea37bec3ec.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/3a0e3739b5efc419cbf5edd54b1b4996.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/cc4559f4ad5a0a16c67fe7bc7e33f5f0.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/ec42296a087b5e08ac38d463a17013d4.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/210f6bbadf6086fa54be6718b6e3e853.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/61d33d8e93e0e0a84f18d4f92a92cfba.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/8d26f56e36851c31892e7db44b009b02.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/8f4fa5055e578760336a389726ebb30f.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/8bf1c456b18c14025da64b53a7f23207.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/6ae6d0491770d60199de7c3ff66ebf0f.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/6b53649b78081dc2d70a58caa0c5327b.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/01d0e6c766b1c8c5b1a9ea8c22538627.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/bea9002ff83d24111a9c9e7b637b9b43.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/230c502e943b422894679d873293db9d.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/29acfee95994eeb903dcfad1392755a3.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/0c756b6f9ea781df9db298b778ef5447.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/079bc2253aec9c0f13eaf8aef2da4984.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/248b14ef460549e46a2fd99edcdc78b7.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/48528d998836881916894fda4dafc15b.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/37e9ce12a7220e859fcb6879a496f487.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/9ae0ecd8fd50e97725efe74193b9fb8a.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/bf4c71f1b2b2dfe3452d03ae6a466e99.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/839b57b2c046120c7b5c7428bcaacab9.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/bfb9315879f87c5dace0e868decf2fcb.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/82935e2fd6097a09abbac9338815b708.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/3c10b71e33feee9291d65574927efec4.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/6ec2d0ad96ce8b7498ab4036b19f7877.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/a1586fb1b68fb044802ae2ffe303ac8f.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/2f6a0e8bda0b57e0a64f6050fadc767d.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/f3fda908e6f04c400f3fa8aaf5464381.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/1c5e679ffb330502bf40e9bbf816c578.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/2eab3b0bdf0387658158ef6c2c0b539f.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/56bc19ab7de011f14c666dc6627c58bd.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/a62bb295069f392d2eb6353e2c701587.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/9dd6466208ad65ca78a4a29dc24a2659.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/1277a4d798ce6231785ac3847872325a.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/92810b93ed81e3f90defc753be9c2d59.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/26c275ff50ca52be4ee89e4bdc3630ed.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/7654754557a05eac553bedb9f157e65e.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/872709fdbeb4182519e8d5ea1907da55.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/ce816cef0a8905bfba76048decd8524c.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/d8cebfb8f8954d91dfb29ae098fb14bb.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/f4e57afc3efaa72421a6684d089cc42e.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/9ca65220d985f921cc27aee08e93a39b.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/98e9313fdb0de9a6d012c44a05758b6c.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/78c3bc192a6540494f651e87061349b7.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/174c47384f414a4b14588abd39a91176.jpeg","https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/5ba0818f1908bd74b62c8ef195453741.jpeg"],"street":"1300 Broadmoor Ln","redfin_url":null,"default_monthly_property_taxes_cents":108300,"default_monthly_insurance_costs_cents":null,"default_monthly_hoa_fees_cents":0,"cached_status":null,"cache_updated_at":"2026-10-28T03:45:10.200Z","fallback_photo_urls":[],"override_status":null,"status":"active","cached_revpan_cents":45579,"redfin_listing_id":null,"redfin_property_id":null,"approved_at":null,"rejected_at":null,"published_at":"2026-10-28T11:46:11.213Z","audited_at":null,"description":"Unlock an extraordinary short-term rental investment opportunity in the heart of Irving, Texas. \n\nThis stunning 5 bedroom, 3.5 bathroom single-level estate is a turnkey income-generating powerhouse, perfectly positioned minutes from AT\u0026T Stadium, Toyota Music Factory, Las Colinas Urban Center, and DFW International Airport, ensuring year-round demand from travelers, corporate guests, and event-goers alike. The resort-style backyard is the crown jewel, featuring a breathtaking freeform pool with cascading waterfall, a jacuzzi, sun loungers, fire pit, outdoor kitchen with BBQ grill, alfresco dining, and a stunning covered patio with ceiling fans and a sound system, creating an entertainer's paradise guests will rave about. \n\nInside, rich hardwood floors flow through an open-concept living space anchored by a dramatic stone fireplace with exposed wood beam ceilings. The chef's kitchen dazzles with granite countertops, stainless steel appliances, double ovens, a dishwasher, and a Keurig coffee station. A built-in wet bar with wine rack, wine glasses, and dual mini fridges elevates the luxury experience further. Spacious bedrooms include generously sized suites with tray ceilings, ceiling fans, and room-darkening shades, while spa-worthy bathrooms feature a lavish walk-in shower and soaking tub. \n\nGuests enjoy self check-in, private entrance, high-speed wireless internet, a laptop-friendly workspace, washer and dryer, and pet-friendly accommodations. With free parking, a game console, board games, and every amenity imaginable already in place, this property is primed to generate exceptional short-term rental returns in one of the DFW Metroplex's most sought-after markets.","cached_revpan_75th_cents":null,"cached_revpan_25th_cents":null,"estimate_id":null,"slug_id":"1300-broadmoor-ln-irving-tx-75061-rhm","description_tsvector":"'3.5':20 '5':18 'a':27,75,82,96,104,130,152,155,159,201,223,239 'about':115 'accommodations':235 'after':273 'airport':50 'alfresco':93 'alike':64 'already':248 'amenity':246 'an':2,108,122 'anchored':128 'and':47,60,95,103,154,170,190,207,229,231,244 'appliances':149 'at':37 'backyard':69 'bar':164 'bathroom':21 'bathrooms':199 'bbq':91 'beam':137 'bedroom':19 'bedrooms':180 'board':242 'breathtaking':76 'built':161 'built-in':160 'by':129 'cascading':80 'ceiling':101,188 'ceilings':138,187 'center':46 'check':214 'check-in':213 'chef':140 'coffee':157 'colinas':44 'concept':125 'console':241 'corporate':58 'countertops':146 'covered':98 'creating':107 'crown':72 'darkening':193 'dazzles':143 'demand':55 'dfw':48,267 'dining':94 'dishwasher':153 'double':150 'dramatic':131 'dryer':230 'dual':171 'elevates':174 'enjoy':211 'ensuring':51 'entertainer':109 'entrance':217 'estate':25 'event':62 'event-goers':61 'every':245 'exceptional':257 'experience':177 'exposed':135 'extraordinary':3 'factory':42 'fans':102,189 'feature':200 'featuring':74 'fire':86 'fireplace':133 'floors':119 'flow':120 'free':237 'freeform':77 'fridges':173 'friendly':226,234 'from':36,56 'further':178 'game':240 'games':243 'generate':256 'generating':31 'generously':182 'glasses':169 'goers':63 'granite':145 'grill':92 'guests':59,112,210 'hardwood':118 'heart':12 'high':219 'high-speed':218 'imaginable':247 'in':10,162,205,215,249,263 'include':181 'income':30 'income-generating':29 'inside':116 'international':49 'internet':222 'investment':8 'irving':14 'is':26,70,253 'jacuzzi':83 'jewel':73 'keurig':156 'kitchen':89,142 'laptop':225 'laptop-friendly':224 'las':43 'lavish':202 'level':24 'living':126 'loungers':85 'luxury':176 'markets':274 'metroplex':268 'mini':172 'minutes':35 'most':270 'music':41 'of':13,265 'one':264 'open':124 'open-concept':123 'opportunity':9 'outdoor':88 'ovens':151 'paradise':111 'parking':238 'patio':99 'perfectly':33 'pet':233 'pet-friendly':232 'pit':87 'place':250 'pool':78 'positioned':34 'powerhouse':32 'primed':254 'private':216 'property':252 'rack':167 'rave':114 'rental':7,261 'resort':67 'resort-style':66 'returns':262 'rich':117 'room':192 'room-darkening':191 'round':54 's':110,141,269 'self':212 'shades':194 'short':5,259 'short-term':4,258 'shower':206 'single':23 'single-level':22 'sized':183 'soaking':208 'sought':272 'sought-after':271 'sound':105 'spa':197 'spa-worthy':196 'space':127 'spacious':179 'speed':220 'stadium':39 'stainless':147 'station':158 'steel':148 'stone':132 'stunning':17,97 'style':68 'suites':184 'sun':84 'system':106 't':38 'term':6,260 'texas':15 'the':11,65,71,139,175,266 'this':16,251 'through':121 'to':255 'toyota':40 'travelers':57 'tray':186 'tub':209 'turnkey':28 'unlock':1 'urban':45 'walk':204 'walk-in':203 'washer':228 'waterfall':81 'wet':163 'while':195 'will':113 'wine':166,168 'wireless':221 'with':79,90,100,134,144,165,185,236 'wood':136 'workspace':227 'worthy':198 'year':53 'year-round':52","lot_sqft":null,"year_built":1973,"year_renovated":null,"tax_info":null,"history_info":null,"zipcode_slug_id":"irving-tx-75061","search_slug":"1300-broadmoor-ln-irving-tx-75061-usa","cached_offer_price_cents":130000000,"cached_annual_revenue_cents":17157800,"cached_monthly_revenue_cents":1429816,"cached_gross_yield_pct":0.1319825769230769,"cached_annual_expenses_cents":3622732,"cached_monthly_expenses_cents":301894,"cached_net_operating_income_cents":13535003,"cached_upfront_equity_cents":31135000,"cached_annual_pmt_cents":8171504,"cached_monthly_pmt_cents":680959,"cached_leveraged_net_cash_flow_cents":5363499,"cached_cap_rate_pct":0.10411540799999999,"cached_cash_on_cash_pct":0.1722659042718726,"cached_underwriting_updated_at":"2026-10-28T03:45:10.205Z","redfin_listing_agents":null,"redfin_property_type":null,"seller_listing_id":7243,"promoted_at":"2026-11-09T00:27:44.176Z","source_mls":null,"has_str_keyword":true,"tags":["turnkey","current_str","actual_financials","agent_pick"],"staff_promoted_at":null,"staff_promotion_blocked_at":null,"currently_promoted":false,"coordinates":"POINT (-96.95416259999999 32.8268115)","equimkt_zoning_viability":null,"equimkt_zoning_viability_synced_at":null,"cached_tax_savings_cents":10837900,"cost_seg_calculated_on":"2026-10-28","cached_total_reclassified_cents":29640000,"cost_seg_property_type":"sfr","is_recommended":false,"is_seller_listing":true,"revenue_source_kind":"owner_reported","seller_listing_status":"published","seller_listing_slug_id":"f249e385-b2cd-48ee-aec5-ae08a66b8842","is_airbnb":null,"amenities":["body_soap","bathtub","coffee_maker","freezer","private_entrance","crib","board_games","free_parking","hot_water_kettle","outdoor_kitchen","essentials","tv","stove","ceiling_fan","smoke_detector","microwave","books","wine_glasses","hot_water","outdoor_seating","pool","fireplace","barbeque_utensils","mini_fridge","carbon_monoxide_detector","room_darkening_shades","coffee","bed_linens","garden_or_backyard","ac","bbq_area","cleaning_products","wardrobe_or_closet","fire_pit","blender","sun_loungers","patio","dryer","refrigerator","toaster","conditioner","wireless_internet","iron","street_parking","fireplace_guards","dishes_and_silverware","patio_or_belcony","hair_dryer","alfresco_dining","sound_system","kitchen","washer","fire_extinguisher","dishwasher","jacuzzi","cooking_basics","dining_table","game_console","baking_sheet","shampoo","keurig_coffee_machine","shower_gel","extra_pillows_and_blankets","heating","hangers","single_level_home","laundromat_nearby","oven","laptop_friendly_workspace","pets","parking","hot_tub","bbq_grill","workspace","self_check_in","backyard","outdoor_furniture","patio_or_balcony"],"permit_status":"permit_not_transferable","permit_details":null,"furnishing_status":"turnkey_furnished","furnishing_details":"Offered fully furnished and turnkey, Broadmoor Retreat is thoughtfully equipped for luxury short-term rental operations. The sale includes the home's existing bedroom furnishings, mattresses, living and dining room furniture, entertainment systems, kitchen equipment, outdoor furnishings, and guest essentials.\n\nBedrooms \u0026 Living Spaces: King and queen bedroom suites with mattresses, bedding, dressers and furnishings; additional bunk and sleeper accommodations; spacious living areas with comfortable seating, dining furniture, and decorative accents.\n\nEntertainment: Multiple large-screen televisions, including a 70-inch TV in the Great Room and a multi-TV game room setup, whole-home audio system, board games, and game tables.\n\nChef's Kitchen: JennAir appliances, six-burner gas range, oversized refrigerator, beverage refrigeration, two dishwashers, KitchenAid mixer, Keurig coffee maker, cookware, dinnerware, glassware, utensils, and kitchen essentials.\n\nOutdoor Living: Furnished covered patio, outdoor dining and lounge seating, poolside furnishings, outdoor television, and a fully equipped outdoor kitchen with grill, burners, sink, and refrigerator. The resort-style backyard features a swimming pool, heated spa, and fire pits.\n\nGuest-Ready Essentials: Linens, towels, pillows, blankets, kitchen supplies, and other household essentials used in the property's existing rental operation.\n\nAn exceptional opportunity to acquire a furnished luxury retreat with an established rental history, avoiding the substantial expense and time required to furnish and equip a property of this size.\n\nFinal inventory and any personal-property exclusions to be confirmed in the purchase agreement.","loom_video_embed_id":"8e1a9bc5e1d3400bb7f0466fa10bc49b","airbnb_track_record":{"rating":"4.91","reviews_count":53,"is_superhost":true,"months_listed":61,"years_listed":5,"airbnb_url":"https://www.airbnb.com/rooms/52471942"},"lot_acres":null,"external_listing_agents":null,"mls_source":null,"status_value":"For Sale","status_class":"bg-green-500 border-green-500 text-white","created_at_time_ago_in_words":"14 days ago","cache_updated_at_time_ago_in_words":"14 days ago","updated_at_time_ago_in_words":"2 days ago","likes":3,"zipcode":"75061","county":"Dallas County","city":"Irving","state":"TX","asking_price":1300000,"truncated_asking_price":"$1,300,000","price_per_sqft":"$240","truncated_offer_price":"$1,300,000","default_monthly_property_taxes":1083,"default_monthly_insurance_costs":0,"default_monthly_hoa_fees":0,"cached_revpan":455,"property_reactions":[],"seasonalized_revenue_average_by_month":null,"is_staff_pick":true,"staff_pick_queue_positions":"229 and 230","staff_pick_sent_dates":[],"is_visible":true,"revenue_manually_updated":false,"tags_for_display":[{"display_label":"Turnkey","static_label":"turnkey","description":"The seller reports this property conveys fully furnished and move-in ready. Seller-reported; buyers should verify what conveys before closing."},{"display_label":"Active Airbnb","static_label":"current_str","description":"Property currently operating as a short-term rental"}],"underwriting":{"calc_tax_savings_cents":10837900,"calc_total_reclassified_cents":29640000,"asking_price":1300000,"asking_price_cents":130000000,"cached_revpan":455,"cached_revpan_cents":45579,"input_purchase_price_factor_pct":0.0,"input_property_closing_costs_pct":0.0275,"input_furnishing_costs_type":0,"input_furnishing_costs_attribute":0,"input_other_initial_expenses_type":0,"input_other_initial_expenses_attribute":0,"input_initial_repair_costs_type":0,"input_initial_repair_costs_attribute":0,"input_financing_method":0,"input_loan_closing_costs_pct":0.015,"input_loan_down_payment_pct":0.2,"input_loan_interest_rate_pct":0.0675,"input_loan_interest_type":0,"input_loan_term_in_years":30,"input_monthly_other_income_cents":43450,"input_expenses_channel_fee_pct":0.03,"input_expenses_management_fee_pct":0.0,"input_expenses_monthly_hoa_fees":null,"input_expenses_property_taxes_type":0,"input_expenses_property_taxes_attribute":108300,"input_expenses_insurance_costs_type":0,"input_expenses_insurance_costs_attribute":54200,"input_expenses_utilities_costs_type":0,"input_expenses_utilities_costs_attribute":51500,"input_expenses_maintenance_costs_type":0,"input_expenses_maintenance_costs_attribute":25000,"input_expenses_other_type":0,"input_expenses_other_attribute":0,"input_expenses_supply_fees_type":0,"input_expenses_supply_fees_attribute":20000,"expenses_channel_fee_cents":42894,"expenses_channel_fee":428,"expenses_utilities_costs_cents":51500,"expenses_utilities_costs":515,"expenses_maintenance_costs_cents":25000,"expenses_maintenance_costs":250,"expenses_other_cents":0,"expenses_other":0,"expenses_supply_fees_cents":20000,"expenses_supply_fees":200,"expenses_management_fee_cents":0,"expenses_management_fee":0,"expenses_hoa_fees_cents":0,"expenses_hoa_fees":0,"expenses_property_taxes_cents":108300,"expenses_property_taxes":1083,"expenses_insurance_costs_cents":54200,"expenses_insurance_costs":542,"finance_furnishing_costs_cents":0,"finance_furnishing_costs":0,"finance_initial_repair_costs_cents":0,"finance_initial_repair_costs":0,"finance_other_initial_expenses_cents":0,"finance_other_initial_expenses":0,"finance_property_closing_costs_cents":29575000,"finance_property_closing_costs":295750,"finance_loan_closing_costs_cents":1560000,"finance_loan_closing_costs":15600,"finance_down_payment_amount_cents":26000000,"finance_down_payment_amount":260000,"finance_total_loan_amount_cents":104000000,"finance_total_loan_amount":1040000,"finance_total_investment_cents":"133575000.0","finance_total_investment":1335750,"calc_offer_price_cents":130000000,"calc_offer_price":1300000,"calc_annual_revenue_cents":17157800,"calc_annual_revenue":171578,"calc_monthly_revenue_cents":1429816,"calc_monthly_revenue":14298,"calc_gross_yield_pct":0.1319825769230769,"calc_annual_expenses_cents":3622732,"calc_annual_expenses":36227,"calc_monthly_expenses_cents":301894,"calc_monthly_expenses":3018,"calc_net_operating_income_cents":13535003,"calc_net_operating_income":135350,"calc_upfront_equity_cents":31135000,"calc_upfront_equity":311350,"calc_annual_pmt_cents":8171504,"calc_annual_pmt":81715,"calc_monthly_pmt_cents":680959,"calc_monthly_pmt":6809,"calc_leveraged_net_cash_flow_cents":5363499,"calc_leveraged_net_cash_flow":53634,"calc_cap_rate_pct":0.10411540799999999,"calc_cash_on_cash_pct":0.1722659042718726}},"lead_partner":[{"id":2402,"category":"agent","photo_url":"https://cdn3.rabbu.com/fit-in/100x100/filters:no_upscale()/bda2668244f2bf18e5ab80704d49e69b.jpg","first_name":"Bobby","full_name":"Bobby Schleizer"}],"lender_partner_available":true,"lender_partners":[{"id":153,"badges":["STR","DSCR","Conventional"],"category":"lender","company":"Total Quality Lending","description":"Total Quality Lending Specializes in STR loans With Little As 10% down,  15-day close guarantee, No lender fees on refinances. Our expert team, with 1000+ 5-star reviews, provides competitive rates as a direct lender. Partner with us to build wealth.","first_name":null,"google_rating":4.9,"google_reviews":481,"last_name":null,"slug":"total-quality-lending","legal_id":"1933377","photo_for_display":{"id":334138,"position":1,"image_url":"https://cdn2.rabbu.com/210f5e8c92d883d5e13368d883448d27.jpg?x-amz-checksum-mode=ENABLED\u0026X-Amz-Algorithm=AWS4-HMAC-SHA256\u0026X-Amz-Credential=AKIAXYZ57Q7TLV4CVMG6%2F20261110%2Fus-east-1%2Fs3%2Faws4_request\u0026X-Amz-Date=20261110T232748Z\u0026X-Amz-Expires=900\u0026X-Amz-SignedHeaders=host\u0026X-Amz-Signature=9e9c8897bdbb70d2fd592ba0550639c339f4165faba04ae3729cd333448e7052","as_100x100_url":"https://cdn3.rabbu.com/fit-in/100x100/filters:no_upscale()/210f5e8c92d883d5e13368d883448d27.jpg","as_1200x800_url":"https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/210f5e8c92d883d5e13368d883448d27.jpg","as_600x400_url":"https://cdn3.rabbu.com/fit-in/600x400/filters:no_upscale()/210f5e8c92d883d5e13368d883448d27.jpg"},"photo_url":"https://cdn3.rabbu.com/fit-in/100x100/filters:no_upscale()/210f5e8c92d883d5e13368d883448d27.jpg","draft_photo":{"id":450794,"position":1,"image_url":"https://cdn2.rabbu.com/bd7d17dbc21ce02c2052b9b759a29ebf.jpg?x-amz-checksum-mode=ENABLED\u0026X-Amz-Algorithm=AWS4-HMAC-SHA256\u0026X-Amz-Credential=AKIAXYZ57Q7TLV4CVMG6%2F20261110%2Fus-east-1%2Fs3%2Faws4_request\u0026X-Amz-Date=20261110T232748Z\u0026X-Amz-Expires=900\u0026X-Amz-SignedHeaders=host\u0026X-Amz-Signature=3f1290f1f468d96e173fc6be829d0402b0c57aa98fd75dc43a8c84f5a6b4f993","as_100x100_url":"https://cdn3.rabbu.com/fit-in/100x100/filters:no_upscale()/bd7d17dbc21ce02c2052b9b759a29ebf.jpg","as_1200x800_url":"https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/bd7d17dbc21ce02c2052b9b759a29ebf.jpg","as_600x400_url":"https://cdn3.rabbu.com/fit-in/600x400/filters:no_upscale()/bd7d17dbc21ce02c2052b9b759a29ebf.jpg"},"published_photo":{"id":334138,"position":1,"image_url":"https://cdn2.rabbu.com/210f5e8c92d883d5e13368d883448d27.jpg?x-amz-checksum-mode=ENABLED\u0026X-Amz-Algorithm=AWS4-HMAC-SHA256\u0026X-Amz-Credential=AKIAXYZ57Q7TLV4CVMG6%2F20261110%2Fus-east-1%2Fs3%2Faws4_request\u0026X-Amz-Date=20261110T232748Z\u0026X-Amz-Expires=900\u0026X-Amz-SignedHeaders=host\u0026X-Amz-Signature=9e9c8897bdbb70d2fd592ba0550639c339f4165faba04ae3729cd333448e7052","as_100x100_url":"https://cdn3.rabbu.com/fit-in/100x100/filters:no_upscale()/210f5e8c92d883d5e13368d883448d27.jpg","as_1200x800_url":"https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/210f5e8c92d883d5e13368d883448d27.jpg","as_600x400_url":"https://cdn3.rabbu.com/fit-in/600x400/filters:no_upscale()/210f5e8c92d883d5e13368d883448d27.jpg"},"full_name":null,"phone":null,"display_name":"Total Quality Lending"},{"id":2386,"badges":["STR","DSCR","Conventional"],"category":"lender","company":"Hugo Medina with West Capital Lending","description":null,"first_name":null,"google_rating":null,"google_reviews":null,"last_name":null,"slug":"hugo-medina-with-west-capital-lending-c2elyy","legal_id":"2041334","photo_for_display":{"id":386454,"position":1,"image_url":"https://cdn2.rabbu.com/5865d7818a9d81fca46e92df5b9ff265.jpg?x-amz-checksum-mode=ENABLED\u0026X-Amz-Algorithm=AWS4-HMAC-SHA256\u0026X-Amz-Credential=AKIAXYZ57Q7TLV4CVMG6%2F20261110%2Fus-east-1%2Fs3%2Faws4_request\u0026X-Amz-Date=20261110T232748Z\u0026X-Amz-Expires=900\u0026X-Amz-SignedHeaders=host\u0026X-Amz-Signature=b265989d195b491c9024fc6802843ee0e26541b2d4380696cb53dc90e5238cfc","as_100x100_url":"https://cdn3.rabbu.com/fit-in/100x100/filters:no_upscale()/5865d7818a9d81fca46e92df5b9ff265.jpg","as_1200x800_url":"https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/5865d7818a9d81fca46e92df5b9ff265.jpg","as_600x400_url":"https://cdn3.rabbu.com/fit-in/600x400/filters:no_upscale()/5865d7818a9d81fca46e92df5b9ff265.jpg"},"photo_url":"https://cdn3.rabbu.com/fit-in/100x100/filters:no_upscale()/5865d7818a9d81fca46e92df5b9ff265.jpg","draft_photo":{"id":420358,"position":1,"image_url":"https://cdn2.rabbu.com/aa9f4678fcfd9a4949ae0a78b0a49419.jpg?x-amz-checksum-mode=ENABLED\u0026X-Amz-Algorithm=AWS4-HMAC-SHA256\u0026X-Amz-Credential=AKIAXYZ57Q7TLV4CVMG6%2F20261110%2Fus-east-1%2Fs3%2Faws4_request\u0026X-Amz-Date=20261110T232748Z\u0026X-Amz-Expires=900\u0026X-Amz-SignedHeaders=host\u0026X-Amz-Signature=cf595059eb48fd7c5bf51a55477d0126e7edf76977b0d6e36396275656046631","as_100x100_url":"https://cdn3.rabbu.com/fit-in/100x100/filters:no_upscale()/aa9f4678fcfd9a4949ae0a78b0a49419.jpg","as_1200x800_url":"https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/aa9f4678fcfd9a4949ae0a78b0a49419.jpg","as_600x400_url":"https://cdn3.rabbu.com/fit-in/600x400/filters:no_upscale()/aa9f4678fcfd9a4949ae0a78b0a49419.jpg"},"published_photo":{"id":386454,"position":1,"image_url":"https://cdn2.rabbu.com/5865d7818a9d81fca46e92df5b9ff265.jpg?x-amz-checksum-mode=ENABLED\u0026X-Amz-Algorithm=AWS4-HMAC-SHA256\u0026X-Amz-Credential=AKIAXYZ57Q7TLV4CVMG6%2F20261110%2Fus-east-1%2Fs3%2Faws4_request\u0026X-Amz-Date=20261110T232748Z\u0026X-Amz-Expires=900\u0026X-Amz-SignedHeaders=host\u0026X-Amz-Signature=b265989d195b491c9024fc6802843ee0e26541b2d4380696cb53dc90e5238cfc","as_100x100_url":"https://cdn3.rabbu.com/fit-in/100x100/filters:no_upscale()/5865d7818a9d81fca46e92df5b9ff265.jpg","as_1200x800_url":"https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/5865d7818a9d81fca46e92df5b9ff265.jpg","as_600x400_url":"https://cdn3.rabbu.com/fit-in/600x400/filters:no_upscale()/5865d7818a9d81fca46e92df5b9ff265.jpg"},"full_name":null,"phone":null,"display_name":"Hugo Medina with West Capital Lending"},{"id":4751,"badges":["STR","DSCR","Conventional"],"category":"lender","company":"Lendevity ","description":"Lendevity partners with 70+ lenders nationwide, specializing in STR, DSCR, conventional, and non-QM financing. We shop rates across our network to find the best fit, simplify the process from application to closing, and offer exclusive programs and perks for returning clients.","first_name":null,"google_rating":5.0,"google_reviews":221,"last_name":null,"slug":"lendevity-sd760w","legal_id":"1533442","photo_for_display":{"id":399123,"position":1,"image_url":"https://cdn2.rabbu.com/a472c35a41140eb0e89f23bab501f139.jpg?x-amz-checksum-mode=ENABLED\u0026X-Amz-Algorithm=AWS4-HMAC-SHA256\u0026X-Amz-Credential=AKIAXYZ57Q7TLV4CVMG6%2F20261110%2Fus-east-1%2Fs3%2Faws4_request\u0026X-Amz-Date=20261110T232748Z\u0026X-Amz-Expires=900\u0026X-Amz-SignedHeaders=host\u0026X-Amz-Signature=34e1e40e1fff684ee4ec8bce5baf5b1fd08040bb052a22eff2473040666a71b0","as_100x100_url":"https://cdn3.rabbu.com/fit-in/100x100/filters:no_upscale()/a472c35a41140eb0e89f23bab501f139.jpg","as_1200x800_url":"https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/a472c35a41140eb0e89f23bab501f139.jpg","as_600x400_url":"https://cdn3.rabbu.com/fit-in/600x400/filters:no_upscale()/a472c35a41140eb0e89f23bab501f139.jpg"},"photo_url":"https://cdn3.rabbu.com/fit-in/100x100/filters:no_upscale()/a472c35a41140eb0e89f23bab501f139.jpg","draft_photo":{"id":409811,"position":1,"image_url":"https://cdn2.rabbu.com/e52ae9f45d4d1d5c51721c4944b994d4.jpg?x-amz-checksum-mode=ENABLED\u0026X-Amz-Algorithm=AWS4-HMAC-SHA256\u0026X-Amz-Credential=AKIAXYZ57Q7TLV4CVMG6%2F20261110%2Fus-east-1%2Fs3%2Faws4_request\u0026X-Amz-Date=20261110T232748Z\u0026X-Amz-Expires=900\u0026X-Amz-SignedHeaders=host\u0026X-Amz-Signature=f29f698ffe1edc732377c8be68e1a8349fdd8f15db121507cb80a193eaa15097","as_100x100_url":"https://cdn3.rabbu.com/fit-in/100x100/filters:no_upscale()/e52ae9f45d4d1d5c51721c4944b994d4.jpg","as_1200x800_url":"https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/e52ae9f45d4d1d5c51721c4944b994d4.jpg","as_600x400_url":"https://cdn3.rabbu.com/fit-in/600x400/filters:no_upscale()/e52ae9f45d4d1d5c51721c4944b994d4.jpg"},"published_photo":{"id":399123,"position":1,"image_url":"https://cdn2.rabbu.com/a472c35a41140eb0e89f23bab501f139.jpg?x-amz-checksum-mode=ENABLED\u0026X-Amz-Algorithm=AWS4-HMAC-SHA256\u0026X-Amz-Credential=AKIAXYZ57Q7TLV4CVMG6%2F20261110%2Fus-east-1%2Fs3%2Faws4_request\u0026X-Amz-Date=20261110T232748Z\u0026X-Amz-Expires=900\u0026X-Amz-SignedHeaders=host\u0026X-Amz-Signature=34e1e40e1fff684ee4ec8bce5baf5b1fd08040bb052a22eff2473040666a71b0","as_100x100_url":"https://cdn3.rabbu.com/fit-in/100x100/filters:no_upscale()/a472c35a41140eb0e89f23bab501f139.jpg","as_1200x800_url":"https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/a472c35a41140eb0e89f23bab501f139.jpg","as_600x400_url":"https://cdn3.rabbu.com/fit-in/600x400/filters:no_upscale()/a472c35a41140eb0e89f23bab501f139.jpg"},"full_name":null,"phone":null,"display_name":"Lendevity "},{"id":715,"badges":["STR","DSCR","Conventional"],"category":"lender","company":"Loankea","description":"Loankea team is laser-focused on finding the best execution for your STR financing strategy. From the best conventional rates with as little as 0% down for semi-STR deals, to no-tax-return programs with down payments as low as 7%, we help our clients buy, save, \u0026 grow beyond DSCR","first_name":null,"google_rating":4.9,"google_reviews":905,"last_name":null,"slug":"loankea-hdlqnc","legal_id":"2040817","photo_for_display":{"id":418216,"position":1,"image_url":"https://cdn2.rabbu.com/4dbe3e9e9447968207e6f7a0c0fe4fde.jpg?x-amz-checksum-mode=ENABLED\u0026X-Amz-Algorithm=AWS4-HMAC-SHA256\u0026X-Amz-Credential=AKIAXYZ57Q7TLV4CVMG6%2F20261110%2Fus-east-1%2Fs3%2Faws4_request\u0026X-Amz-Date=20261110T232748Z\u0026X-Amz-Expires=900\u0026X-Amz-SignedHeaders=host\u0026X-Amz-Signature=242918091ef97eac46215bff79146c188dba3f8646c8481ad0b380052628aa5f","as_100x100_url":"https://cdn3.rabbu.com/fit-in/100x100/filters:no_upscale()/4dbe3e9e9447968207e6f7a0c0fe4fde.jpg","as_1200x800_url":"https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/4dbe3e9e9447968207e6f7a0c0fe4fde.jpg","as_600x400_url":"https://cdn3.rabbu.com/fit-in/600x400/filters:no_upscale()/4dbe3e9e9447968207e6f7a0c0fe4fde.jpg"},"photo_url":"https://cdn3.rabbu.com/fit-in/100x100/filters:no_upscale()/4dbe3e9e9447968207e6f7a0c0fe4fde.jpg","draft_photo":{"id":419176,"position":1,"image_url":"https://cdn2.rabbu.com/5effe6780edba7a4aab5423a4f5c2a4d.jpg?x-amz-checksum-mode=ENABLED\u0026X-Amz-Algorithm=AWS4-HMAC-SHA256\u0026X-Amz-Credential=AKIAXYZ57Q7TLV4CVMG6%2F20261110%2Fus-east-1%2Fs3%2Faws4_request\u0026X-Amz-Date=20261110T232748Z\u0026X-Amz-Expires=900\u0026X-Amz-SignedHeaders=host\u0026X-Amz-Signature=2e730d4069ec7f890923c1289b672b1ed3c757857f07990b08e2d8c9dc4c7ddc","as_100x100_url":"https://cdn3.rabbu.com/fit-in/100x100/filters:no_upscale()/5effe6780edba7a4aab5423a4f5c2a4d.jpg","as_1200x800_url":"https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/5effe6780edba7a4aab5423a4f5c2a4d.jpg","as_600x400_url":"https://cdn3.rabbu.com/fit-in/600x400/filters:no_upscale()/5effe6780edba7a4aab5423a4f5c2a4d.jpg"},"published_photo":{"id":418216,"position":1,"image_url":"https://cdn2.rabbu.com/4dbe3e9e9447968207e6f7a0c0fe4fde.jpg?x-amz-checksum-mode=ENABLED\u0026X-Amz-Algorithm=AWS4-HMAC-SHA256\u0026X-Amz-Credential=AKIAXYZ57Q7TLV4CVMG6%2F20261110%2Fus-east-1%2Fs3%2Faws4_request\u0026X-Amz-Date=20261110T232748Z\u0026X-Amz-Expires=900\u0026X-Amz-SignedHeaders=host\u0026X-Amz-Signature=242918091ef97eac46215bff79146c188dba3f8646c8481ad0b380052628aa5f","as_100x100_url":"https://cdn3.rabbu.com/fit-in/100x100/filters:no_upscale()/4dbe3e9e9447968207e6f7a0c0fe4fde.jpg","as_1200x800_url":"https://cdn3.rabbu.com/fit-in/1200x800/filters:no_upscale()/4dbe3e9e9447968207e6f7a0c0fe4fde.jpg","as_600x400_url":"https://cdn3.rabbu.com/fit-in/600x400/filters:no_upscale()/4dbe3e9e9447968207e6f7a0c0fe4fde.jpg"},"full_name":null,"phone":null,"display_name":"Loankea"}],"related_region_slugs":[{"name":"Texas","slug":"tx"},{"name":"Dallas County","slug":"dallas-county-tx"},{"name":"Irving","slug":"irving-tx"},{"name":"75061","slug":"irving-tx-75061"}],"breadcrumbs":[{"name":"Texas","slug":"tx"},{"name":"Dallas County","slug":"dallas-county-tx"},{"name":"Irving","slug":"irving-tx"},{"name":"75061","slug":"irving-tx-75061"},{"name":"1300 Broadmoor Ln","slug":"self"}],"market_snapshot":{"id":969,"region_type":"City","region_id":25571,"significant_county_id":714,"listing_ids":["15884544","41638047","1320486026522263035","1339321922792237029","627518218660178517","948456743861849935","1253666634086702249","1087024032091632931","772584830073663851","18626445","1390690260905087684","1259060316457791315","49446534","1335891786161598717","607240660481396050","570951996418899284","21260686","13590530","1216719794420316190","24359442","992033015196209951","32635175","974070875373101569","46413061","1216719641639381073","1389544331049115924","1329348747449680084","1087660404557036881","930607409471133883","1372062604133472925","1291330520318171394","679954932437183554","37363229","33134057","24778979","45434200","1158035150914789490","9137207","1029177953020127257","504571766126557699","1362613399490473251","791423802843845861","1414718147423473585","1374622403012719726","48756393","1257496662702840000","1116116402610494472","1236395161311604343","759893721158825809","46064944","1402219894568958429","1421315977294205555","1381254626503845237","604386433480043911","33133603","1165496523809356985","533256163160653489","1394498013604212693","1364790055766893650","1344615470174300532","1158710542895878795","48757008","50827711","1108948425128234788","1209037902691489258","1339034289684934328","51582807","52208610","46311962","51538560","1291665027940395472","39968812","39969857","1395027905924805080","784058653988059444","547100232412234882","735370007366358435","1001411158207993104","45286982","52531079","1063878458826172667","784080414599417033","1376392236129349867","1393702165154686531","1211129606156124061","1425494491765165877","1360974975690737546","53031681","33131321","658644522859790419","577850888470505191","721037641134433346","21595689","14485807","14405561","772736994981123500","4287870","945629314900246107","1355857069478384842","1104694164397589782","27854618","54064848","25998586","21069191","1347229453163454530","1242025056855668337","1219557917638452563","555107602580517455","923922799355980607","954555854623836555","954550087898118810","551697056639661552","874582831984876809","1310377770934021892","1013903393211145402","1316767432887691666","1309492201336248186","11324682","1150783220122362982","1353028276773356681","1153759601475345917","833467216010358431","838336454618437104","44452403","21346343","1356694997117774677","1349339719855944676","762260952058572045","45330353","49217137","13577912","1226880873483270230","1338746207754207336","1320361906456163927","17531521","42297166","1395039160713138790","1318486090789466598","1346289074676953147","1346293104452203663","50911599","1346293035326267203","1204963935718700502","18655719","21069296","276207","4101044","10733929","13493759","45564622","1323288607903622335","24524821","52936448","863584382316994862","26102429","1118995179274562850","599211505787483483","29963726","579171847754237431","1280034869507732060","1289835344334962837","579187370138319063","1278991611657545070","1309488163754745045","909447874271494245","1366648616149297233","34092842","987252299788545473","29683599","1261537394187826363","53708926","1100442582048773493","20588585","992856874590176774","1309482621569023356","51802569","712368688976732630","46126017","638676294674418339","15956563","16164305","1382688223536002243","1410929186792392783","1314514529146424201","28185057","21334352","27832907","1184780526782127853","1153796455437693225","582647232411756188","890764200876331798","709452907513842784","874195478712392140","1150829059043441002","1116963686754705145","1079668665503121254","761784737346166836","1064097654087321614","1208053828785242983","1207965325495042800","52467331","38133428","1011229752852130569","1364609431380919527","1207629613993001746","620319180254701098","1355126395702538131","568343773902646484","54199448","37781306","52940248","47819308","43987955","23085704"],"created_at":"2023-10-23T21:28:34.531Z","updated_at":"2026-04-27T18:35:15.411Z","listing_count":214,"average_adr_cents":14816,"average_occupancy":39,"revpan_cents":5809,"historic_annual_revenue_cents":2162272,"historic_revenue_by_month_cents":[138043,136864,206181,182100,197811,196440,202864,174530,178770,206739,172980,168950],"popular_amenities":[{"name":"Parking","market_percentage":98.6},{"name":"Washer","market_percentage":89.3},{"name":"Kitchen","market_percentage":89.3},{"name":"Self Check-in","market_percentage":86.0},{"name":"Dryer","market_percentage":85.5},{"name":"Workspace","market_percentage":70.1},{"name":"Backyard","market_percentage":61.7},{"name":"Patio or Balcony","market_percentage":58.9},{"name":"Outdoor Furniture","market_percentage":47.2},{"name":"BBQ Grill","market_percentage":44.4},{"name":"Pets","market_percentage":36.0},{"name":"Pool","market_percentage":25.2},{"name":"Gym","market_percentage":10.3},{"name":"Lake Access","market_percentage":7.9}],"significant_county":{"id":714,"state_id":44,"abbr":null,"name":"Dallas","county_seat":null,"created_at":"2020-01-22T20:08:57.910Z","updated_at":"2026-03-24T02:02:59.194Z","airbnb_listing_count":4937,"airbnb_average_adr_cents":27120,"airbnb_average_occ":39,"airbnb_last_updated_at":"2026-03-24T02:02:59.190Z","coordinates":"POINT (-96.78666413610902 32.80554831058681)","log_data":null,"full_name":"Dallas County, TX","state_name":"Texas","state_abbr":"TX","short_name":"Dallas County","region_name":"Dallas","region_type":"county","region_slug":"dallas-county-tx","breadcrumbs":[{"name":"Dallas County","slug":"self"}],"nearby_markets_label":"Cities","sub_markets_label":"Cities"},"bedroom_stats":[{"id":4748,"market_snapshot_id":969,"bedroom_label":"1","bedroom_sort":1,"listing_count":104,"average_adr_cents":8122,"average_occupancy":40,"revpan_cents":3239,"historic_annual_revenue_cents":1017690,"historic_revenue_by_month_cents":[64883,64428,96999,85740,93186,92460,95480,82150,84240,97278,81300,79546],"created_at":"2026-04-27T18:35:15.419Z","updated_at":"2026-04-27T18:35:15.419Z"},{"id":4749,"market_snapshot_id":969,"bedroom_label":"2","bedroom_sort":2,"listing_count":23,"average_adr_cents":14713,"average_occupancy":43,"revpan_cents":6275,"historic_annual_revenue_cents":2326552,"historic_revenue_by_month_cents":[148521,147252,221805,196080,212908,211080,218116,187984,192270,222487,186420,181629],"created_at":"2026-04-27T18:35:15.419Z","updated_at":"2026-04-27T18:35:15.419Z"},{"id":4750,"market_snapshot_id":969,"bedroom_label":"3","bedroom_sort":3,"listing_count":48,"average_adr_cents":20058,"average_occupancy":35,"revpan_cents":6979,"historic_annual_revenue_cents":3250196,"historic_revenue_by_month_cents":[207514,205688,310062,273630,297352,295260,304978,262353,268560,310837,260010,253952],"created_at":"2026-04-27T18:35:15.419Z","updated_at":"2026-04-27T18:35:15.419Z"},{"id":4751,"market_snapshot_id":969,"bedroom_label":"4","bedroom_sort":4,"listing_count":28,"average_adr_cents":24468,"average_occupancy":39,"revpan_cents":9586,"historic_annual_revenue_cents":3371425,"historic_revenue_by_month_cents":[215512,213416,321470,283890,308264,306450,316200,271994,278790,322183,269880,263376],"created_at":"2026-04-27T18:35:15.419Z","updated_at":"2026-04-27T18:35:15.419Z"},{"id":4752,"market_snapshot_id":969,"bedroom_label":"5","bedroom_sort":5,"listing_count":8,"average_adr_cents":28963,"average_occupancy":49,"revpan_cents":14155,"historic_annual_revenue_cents":4697159,"historic_revenue_by_month_cents":[299925,297164,447950,395640,428978,427140,441378,379378,387750,449128,375750,366978],"created_at":"2026-04-27T18:35:15.419Z","updated_at":"2026-04-27T18:35:15.419Z"}]},"roi_score":{"id":9374,"city_id":25571,"zhvi_cents":61105399,"annual_revenue_cents":4002833,"revenue_zhvi_ratio":6.551,"listing_count":121,"average_occupancy":37,"occ_score":0.667,"listing_count_score":0.456,"revenue_zhvi_ratio_score":0.417,"score":51,"created_at":"2023-11-07T17:32:09.517Z","updated_at":"2026-04-27T20:46:34.758Z","listing_growth_pct":124,"listing_growth_score":0.476,"published_at":"2026-04-27T20:46:34.758Z","log_data":null,"full_name":"Irving, TX","market_listing_count":214,"last_updated_at_in_words":"7 months ago","region_slug":"irving-tx"},"city_region_slug":"irving-tx","seller_listing_lead_partner":{"id":5898,"slug":"nick-nyberg-ogkurf","display_name":"Nick Nyberg","company":null,"category":"seller","photo_url":"https://cdn3.rabbu.com/fit-in/100x100/filters:no_upscale()/ccf418c50a0ac825abbe05458ff870be.jpg","legal_id":null,"badges":[],"first_name":"Nick","full_name":"Nick Nyberg","phone":"(303) 619-5297","google_rating":null,"google_reviews":null,"description":null,"seller_type":"owner"},"primary_contact_target_type":"agent","seller_listing_is_stale":false,"field_test_experiments":{},"seller_listing_manageable":false,"claimed":true,"claimed_by_current_user":false,"admin_info":null,"revenue_set_by_you_as_partner":false,"lightbox_v2_details":null}