BNBCalc Short Term Rental Rental Arbitrage Analysis 13207 Woodthorn Way, San Antonio, TX, 78249

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$74,510

Profit (Cash Flow)

$28,824

Cash on Cash Return

271.9%

Annual Revenue

$74,510

AirDNA projects $255/night at 68% occupancy ($63,333). Airbtics projects $250/night at 56% occupancy ($51,134). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 80% occupancy rate, $255 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,802	$49,516	$76,888	$97,273
Occupancy	44%	57%	68%	76%
Nightly Rate	$183	$227	$293	$329

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Botanical & Wildlife Paradise w/POOL & HOT TUB!	$74,877	$270	74%	4	3	2	$175	✅	✅	❌	Y / Y	⭐️ 4.8 (119)
The Boulevard Home	$38,515	$231	44%	4	3	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (231)
Heated Pool-Hot Tub-Game Room-Splash Pad Sea World	$155,360	$470	87%	4	3	2	$235	✅	✅	❌	Y / Y	⭐️ 5 (134)
Upscale Getaway Near Top Attractions, Entertainmnt	$53,563	$281	46%	4	3	1	$189	✅	❌	✅	Y / Y	⭐️ 5 (126)
Spacious Home in San Antonio	$40,358	$251	43%	4	3	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (69)
Home away from home in Prime Location, SATX	$44,670	$173	66%	4	3	1	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (55)
Bella Vacation Home & Ultimate HangOut Cave	$57,152	$232	66%	4	3	2	$185	✅	❌	✅	Y / Y	⭐️ 4.8 (74)
4-Bedroom Villa Near UTSA Six Flags and Sea World	$44,010	$227	49%	4	3	1	$165	✅	❌	❌	Y / Y	⭐️ 5 (55)
Gorgeous and Spacious 4-Bedroom Home. Vet Owned!	$59,554	$328	48%	4	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (64)
Cozy & Fun Home, near SixFlag & La Cantera Mall	$62,711	$294	57%	4	3	2	$195	✅	❌	❌	Y / Y	⭐️ 5 (64)
★Newly Remodeled Modern 4BR ★ Near Medical Center	$62,030	$223	76%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (67)
Heated Pool, Modern Home! Near Six Flags & UTSA	$56,175	$206	71%	4	3	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (94)
New ! HotTub MiniGolf Game House SixFlags SeaWorld	$57,023	$191	80%	4	3	3	$180	❌	✅	❌	Y / Y	⭐️ 5 (54)
Close to Six Flags and Sea World Family Friendly	$45,268	$212	55%	4	3	2	$270	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
2-story home w/ private pool near walking trail	$73,318	$258	74%	4	3	1	$175	✅	❌	✅	Y / Y	⭐️ 4.8 (108)
Private Peaceful Residence *Pool/Hot Tub On 1 Acre	$86,974	$342	65%	4	3	2	$230	✅	✅	✅	Y / Y	⭐️ 4.8 (100)
Z-Ranch House	$82,878	$509	44%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Family Retreat near Six Flags Sea World La Cantera	$81,353	$310	68%	4	3	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (130)
1-Story Hill Country Home Near Fiesta w/ Pool!	$166,999	$774	57%	4	3	2	$305	✅	❌	❌	Y / Y	⭐️ 5 (22)
La Cantera \| Pool, Seaworld	$46,512	$180	64%	4	3	2	$200	✅	❌	✅	Y / Y	⭐️ 4.8 (64)
The Roadrunner Luxury New Build 4 BR 3 BA w/ king	$55,169	$298	49%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (44)
Texas Poolside Retreat: Your home away from home.	$72,770	$290	68%	4	3	2	$180	✅	❌	❌	Y / Y	⭐️ 4.9 (50)
Bluebonnet - A Birdy Vacation Rental	$31,851	$134	57%	4	2	2	$185	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Heated pool/Luxury vacation 4br2.5bath/sleep 13	$35,979	$247	38%	4	3	2	$180	✅	❌	✅	Y / Y	⭐️ 4.9 (18)
Modern home near Six flags and Medical center	$29,423	$119	60%	4	3	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (35)
Family Oasis 10 min from Fiesta Tx	$27,420	$121	57%	4	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (29)
Family-friendly home w/ 1/2 BB court, XL yard	$39,973	$153	59%	4	3	2	$215	✅	❌	❌	Y / Y	⭐️ 5 (13)
Large heated pool/luxury/near Six Flags/4BR2.5Bath	$41,209	$295	37%	4	3	2	$180	✅	❌	✅	Y / Y	⭐️ 4.6 (5)
San Antonio Northwest House	$29,868	$154	49%	4	3	3	$300	✅	❌	❌	Y / Y	⭐️ 4.8 (56)
Mi Casa, Su Casa	$49,643	$185	68%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Luxurious home with Hot tub & Tree Deck by 6Flags	$57,054	$200	72%	4	2	1	$150	❌	✅	✅	Y / Y	⭐️ 4.8 (95)
Family&PetFriendlyRetreat w/HotTub&Pond-4B/2B	$40,064	$120	82%	4	2	2	$225	❌	✅	✅	Y / Y	⭐️ 5 (136)
Floating Vacay	$39,537	$228	45%	4	2	2	$180	✅	❌	✅	Y / Y	⭐️ 4.9 (16)
Casa familiar a 5min de la Cantera	$61,249	$293	55%	4	3	5	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Elegant Getaway-Alamo, Riverwalk, 6Flags, SeaWorld	$69,004	$223	82%	4	4	2	$197	❌	❌	❌	Y / Y	⭐️ 5 (25)
Secluded Farm House With Great Access	$26,443	$206	34%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (156)
Fully equipped 4 BDR house with a perfect location	$48,933	$326	40%	4	3	3	$150	✅	❌	❌	Y / N	⭐️ 5 (2)

Return Metrics

271.91% 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)	$28,823	$57,647	$86,470	$115,294	$144,117	$288,235	$864,705
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	$28,823	$57,647	$86,470	$115,294	$144,117	$288,235	$864,705

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

271.91%

Payback Period Days

134

Return on Investment

271.91%

13207 Woodthorn Way San Antonio, Texas, 78249

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,355

Zestimate

San Antonio

Guide

Zoning

Market

Guide

Laws

Market Data

$74,510

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $255/night at 68% occupancy ($63,333.3). Airbtics projects $250/night at 56% occupancy ($51,134).

Occupancy Rate

Top 8% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$55,224

Avg annual revenue

56%

Avg occupancy rate

$250

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

$15k

$65k

$115k

$170k

$28,824

Profit

Revenue

$74,510

Operating Expenses

$21,686

Operating Income

$52,824

Net Effective Rent

$24,000

Profit (Cash Flow)

$28,824

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

271.91%

Payback Period Days

134