property-location

1138 N Olive St San Antonio, Texas

2 bed • 2 bath • 4 guests

$45,025

Annual Revenue

Median of 25 comps selected by bryson, creator of this analysis.

Avg Daily Rate
$266
Occupancy
46%

$10k

$35k

$60k

$85k

RiverWalk PentHouse Oasis Free Parking Pool Gym 2 King Bds Top floor balcony
$81,692
$56,944
$613
36.5%
281031$0✅❌✅Yes / Yes❌⭐️ 4.8 (6)

—

TopFloor RiverWalk Penthouse-Pool Gym Free Parking
$67,951
$48,260
$471
39.5%
281231$100✅❌✅Yes / Yes✅⭐️ 4.88 (65)Profile
2BR Riverwalk Penthouse · Patio · Pool · Gym
$66,470
$31,312
$293
62.1%
272631$250✅❌✅Yes / Yes✅⭐️ 4.81 (31)Profile
Luxury Rooftop w/ Hot Tub & City Views Pearl/RW/DT
$64,398
$37,948
$490
36%
281453$0❌✅✅Yes / No❌⭐️ 4.87 (45)Profile
Downtown River Walk 2BR | Pool & Free Parking
$63,983
$27,044
$294
59.7%
263642$0✅❌❌Yes / Yes❌⭐️ 4.92 (78)Profile

Seasonality

Break-even

$1,875/mo

Avg profit / month

$1,253/mo

Best profit month

Jul $3,888

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.