BNBCalc Short Term Rental Rental Arbitrage Analysis 12839 Berthoud Ln, San Antonio, TX 78249, USA

4 bed • 4.5 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$49,133

Profit (Cash Flow)

-$515

Cash on Cash Return

-3.7%

Annual Revenue

$49,133

AirDNA projects $228/night at 59% occupancy ($49,132).

BNB Calc projects a 59% occupancy rate, $228 rate per night.

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

Return Metrics

-3.7% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$514	-$1,029	-$1,543	-$2,058	-$2,573	-$5,146	-$15,438
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	-$514	-$1,029	-$1,543	-$2,058	-$2,573	-$5,146	-$15,438

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.7%

Payback Period Days

Return on Investment

-3.7%

12839 Berthoud Ln San Antonio, Texas, 78249-4898

4 bed • 4.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

San Antonio

Guide

Zoning

Market

Guide

Laws

Market Data

$49,133

Annual Revenue

Projected nightly rate is $228/night at 59% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$515

Profit

Revenue

$49,133

Operating Expenses

$17,787

Operating Income

$31,345

Net Effective Rent

$31,860

Profit (Cash Flow)

-$515

$13,880

Cash Investment

Renos & Furnishing

$11,125

Setup Costs

$2,755

Total

$13,880

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-3.7%

Payback Period Days