BNBCalc Short Term Rental Rental Arbitrage Analysis 11314 Sprightly Ln, San Antonio, TX, 78254

4 bed • 2.5 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$55,444

Profit (Cash Flow)

$9,548

Cash on Cash Return

89.0%

Annual Revenue

$55,444

AirDNA projects $215/night at 43% occupancy ($33,766). Airbtics projects $219/night at 58% occupancy ($46,393). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 69% occupancy rate, $220 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$26,805	$38,869	$58,668	$119,216
Occupancy	47%	58%	69%	82%
Nightly Rate	$149	$173	$220	$384

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious San Antonio Home ~ 9 Miles to USTA!	$34,490	$164	43%	4	3	2	$217	❌	❌	❌	Y / Y	⭐️ 5 (42)
Spacious home near theme parks & Lackland AFB BMT!	$34,538	$220	41%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (26)
Beautiful Family Home with King Bed	$34,326	$117	74%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
4BD home by Seaworld/Lackland/Six Flags & More!	$34,941	$170	55%	4	2	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (68)
4 Bedrooms/ 2 Full Bathrooms in S.A w/ Playground	$29,945	$140	52%	4	2	2	$165	❌	❌	❌	N / Y	⭐️ 5 (46)
Immaculate house 4Bd 3Bth, close to Seaworld.	$27,021	$175	41%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (116)
Enjoy Casa Blanca: Family Friendly, Hot Tub, & BBQ	$28,617	$172	44%	4	2	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (65)
Beautiful house in Alamo Ranch	$69,381	$316	59%	4	4	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (53)
Six Flags \| SeaWorld \| Sleeps 18	$36,741	$119	76%	4	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (61)
SeaworldNational Shooting ComplexAlamo Ranch	$50,794	$158	82%	4	2	1	$225	✅	❌	❌	Y / Y	⭐️ 5 (142)
Alluring Modern Home near SA Attractions w/ GmRm	$46,682	$194	58%	4	3	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (69)
4/2 Family Home near UTSA, Sea World & Six Flags	$44,474	$169	67%	4	2	1	$130	✅	❌	✅	Y / Y	⭐️ 5 (54)
Fiesta Texas, Sea World, Lackland AFB, NW SA	$27,149	$104	64%	4	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (111)
⭐️Game Room⭐️Man Cave⭐️4Bed 3Bath⭐️Veteran Owned	$39,637	$182	57%	4	3.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (152)
D'Oasis "Pool Paradise" Hot tub, Sleeps16 BOOK IT!	$125,862	$702	48%	4	3.5	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (30)
Large home near SeaWorld, off 1604. #stay&enjoy	$47,298	$152	82%	4	2.5	1	$120	✅	❌	✅	Y / Y	⭐️ 5 (95)
Large Spacious Home-SeaWorld, FiestaTx, LaCantera	$37,037	$155	63%	4	2	2	$139	❌	❌	❌	Y / Y	⭐️ 5 (107)
Charming Family House near to La Cantera/Sea World	$38,616	$190	54%	4	3.5	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (92)
Where SeaWorld meets Six Flags	$47,825	$179	73%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (101)
Six Flags/SeaWorld/La Cantera	$40,686	$120	86%	4	2	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (68)
Private pool by Sea World, Kid friendly!	$36,156	$128	69%	4	3	1	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (51)
Spacious home near SeaWorld, FiestaTx, LaCantera	$44,851	$187	63%	4	3	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Modern & Spacious Home, Gameroom, close SeaWorld.	$63,324	$341	49%	4	2.5	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (97)
New 3-story home near lackland AFB & Sea world.	$31,000	$198	40%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Alamo Ranch 4/2 Home near Sea World and Lackland	$40,813	$176	61%	4	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (77)
15 mins to Seaworld, Fiesta Texas/Riverwalk-28 min	$37,985	$134	73%	4	2	1	$155	✅	❌	✅	Y / Y	⭐️ 4.8 (158)
Home near SeaWorld San Antonio	$35,374	$172	54%	4	2.5	1	$230	✅	❌	❌	Y / Y	⭐️ 4.5 (61)
San Antonio Home w/ Private Hot Tub + Pool!	$55,975	$222	67%	4	2.5	2	$191	✅	✅	✅	Y / Y	⭐️ 5 (42)
Family Home ~Pool ~SeaWorld Nat'l Shooting Complex	$67,229	$310	55%	4	2.5	2	$300	✅	❌	❌	Y / Y	⭐️ 5 (42)
SixFlags, Sea World, Sparkling Community Pool.	$27,320	$190	38%	4	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (8)
Serenity - A Birdy Vacation Rental	$83,057	$532	41%	4	3	1	$185	✅	❌	❌	Y / Y	⭐️ 3.4 (6)
Helotes pool perfect entertaining	$66,678	$309	58%	4	2	3	$75	✅	❌	✅	Y / Y	⭐️ 5 (83)
Charming Home near Seaworld	$33,681	$138	64%	4	3	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (48)
Winter Low Rate! Family Friendly Home with Games!	$26,420	$122	55%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Casa completa para vacaciones o trabajo.	$60,501	$161	94%	4	2.5	7	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Gorgeous Backyard & Grill \| By SeaWorld & Lackland	$42,191	$119	91%	4	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (113)
Cozy home, Pool access between Sea-word & Sixflag	$68,975	$390	46%	4	2.5	2	$195	✅	❌	✅	Y / Y	⭐️ 5 (46)
Family Fun House, Sleeps 9! Near Nat’ shoot compx!	$47,146	$169	71%	4	2.5	1	$190	❌	❌	❌	Y / Y	⭐️ 5 (90)

Return Metrics

89.02% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,548	$19,096	$28,644	$38,193	$47,741	$95,483	$286,449
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$9,548	$19,096	$28,644	$38,193	$47,741	$95,483	$286,449

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

89.02%

Payback Period Days

410

Return on Investment

89.02%

11314 Sprightly Ln San Antonio, Texas, 78254

4 bed • 2.5 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

San Antonio

Guide

Zoning

Market

Guide

Laws

Market Data

$55,444

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $215/night at 43% occupancy.Projected nightly rate is $219/night at 58% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$45,373

Avg annual revenue

58%

Avg occupancy rate

$219

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$60k

$90k

$125k

$9,548

Profit

Revenue

$55,444

Operating Expenses

$19,208

Operating Income

$36,236

Net Effective Rent

$26,688

Profit (Cash Flow)

$9,548

$10,725

Cash Investment

Renos & Furnishing

$10,625

Setup Costs

$100

Total

$10,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

89.02%

Payback Period Days

410