BNBCalc Short Term Rental Rental Arbitrage Analysis 13400 Blanco Rd, San Antonio, TX, 78216

2 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$39,676

Profit (Cash Flow)

$7,363

Cash on Cash Return

111.6%

Annual Revenue

$39,676

AirDNA projects $153/night at 66% occupancy ($36,882). Airbtics projects $116/night at 62% occupancy ($26,268). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 71% occupancy rate, $153 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,196	$26,029	$36,147	$47,162
Occupancy	49%	64%	72%	83%
Nightly Rate	$91	$106	$130	$145

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Inna's chalet	$18,190	$70	71%	2	3	30	$0	✅	❌	✅	Y / Y	⭐️ 4.6 (14)
Lovely home, close to airport&major hwys. sleeps 8	$19,244	$93	53%	2	3	2	$100	✅	✅	❌	Y / Y	⭐️ 4.6 (102)
Sage Suite I - Safe, Clean & Comfy (Pet Friendly)*	$23,742	$95	64%	2	1	5	$99	❌	❌	✅	Y / Y	⭐️ 5 (56)
Relaxation Getaway in San Antonio Med. Center	$15,389	$102	38%	2	3	2	$75	✅	❌	❌	Y / Y	⭐️ 4.7 (124)
The Grace Place	$28,268	$87	86%	2	3	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (170)
Cute Medical Center Condo 15 min from Lackland AFB	$25,117	$92	71%	2	3	3	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (155)
❤ The Casita 5★ Location, Workspace, Free Parking	$24,192	$76	83%	2	1	2	$45	❌	❌	❌	N / N	⭐️ 4.8 (152)
House of Blues - Medical Ctr/Rim/Six Flags	$44,478	$145	81%	2	1	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (44)
Little German Garden Haus	$20,089	$106	49%	2	1	2	$110	❌	❌	✅	Y / Y	⭐️ 4.6 (25)
Modern, Family Friendly, Great location, Apt Unit2	$27,265	$84	76%	2	1	1	$105	❌	❌	❌	Y / Y	⭐️ 4.8 (132)
Cozy condo 2 min from Medical Dr.	$26,327	$115	61%	2	3	2	$25	✅	❌	❌	Y / Y	⭐️ 5 (103)
Lovely 2 bedroom apartment at the first floor.	$19,800	$91	55%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Luxury, Spacious & UNIQUE Home In The Heart Of SA!	$16,810	$125	32%	2	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (43)
❇️ The Emerald ❇️	$23,991	$81	72%	2	1	5	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (47)
Stylish, Charming Home In The Heart of San Antonio	$70,952	$259	73%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (136)
2-Bedroom Oasis near the airport and downtown	$33,750	$130	69%	2	1	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (108)
Casa Luna	$45,568	$148	83%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (73)
Central to everything! Great & safe area!	$46,135	$150	81%	2	3	5	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (36)
San Antonio Townhome: Community Pool & Hot Tub!	$16,247	$110	33%	2	3	2	$129	✅	✅	✅	Y / Y	⭐️ 3.6 (8)
Airport<10min \| Riverwalk<20min	$25,670	$135	50%	2	1	1	$35	❌	❌	❌	N / Y	⭐️ 4 (3)
Modern Home in Central SA/10 min to Downtown!	$21,389	$98	55%	2	1	2	$60	❌	❌	✅	Y / Y	⭐️ 4.7 (44)
Alamo height townhouse near airport and downtown	$24,518	$98	64%	2	3	30	$140	❌	❌	❌	Y / Y	⭐️ 4.6 (77)
San Antonio Retreat w/ Private Hot Tub & Gas Grill	$78,687	$300	64%	2	1	2	$232	❌	✅	✅	Y / Y	⭐️ 4.8 (36)
San Antonio Vacation Rental ~ 7 Mi to River Walk!	$40,370	$126	71%	2	1	2	$232	❌	✅	✅	Y / Y	⭐️ 4.8 (34)
In-unit Washer/Dryer \| Free Parking \| Fast Wi-Fi	$25,080	$86	72%	2	3	2	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (6)
Canary Cottage: 2-bedroom home w/indoor fireplace	$39,623	$121	78%	2	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (98)
Beautiful 2-bedroom home - central location	$32,565	$91	95%	2	1	5	$69	❌	❌	❌	Y / Y	⭐️ 4.9 (66)
Beautiful House, Great Location! Near Airport	$17,845	$96	43%	2	2	2	$119	❌	❌	✅	Y / Y	⭐️ 5 (106)
NewVilla Apartment	$16,858	$75	60%	2	1	7	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (144)
Cozy Home in the heart of San Antonio.	$22,747	$84	61%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
Cozy 2 bed near Downtown with backyard & firepit	$30,575	$118	68%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (16)
Lovely 2 BR apartment with wifi and smart tv.	$13,523	$92	37%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Beautiful suite with separate entrance	$21,415	$130	44%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (29)
Casita Pacana \| Central SA \| 10 Min from Downtown	$31,228	$126	63%	2	1	1	$50	✅	❌	✅	Y / Y	⭐️ 4.8 (120)
Festive 2-Bedroom duplex, private parking	$15,155	$107	35%	2	2	2	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
The Plumeria Retreat on the Lake	$49,641	$137	97%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (155)
Private San Antonio Retreat Near McAllister Park!	$28,777	$108	72%	2	3	2	$210	✅	❌	❌	Y / Y	⭐️ 3.5 (4)
Contemporary garden house. Best location .	$35,049	$139	68%	2	2	2	$75	✅	❌	❌	Y / Y	⭐️ 4.9 (59)

Return Metrics

111.55% 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)	$7,362	$14,725	$22,087	$29,450	$36,812	$73,625	$220,875
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	$7,362	$14,725	$22,087	$29,450	$36,812	$73,625	$220,875

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

111.55%

Payback Period Days

327

Return on Investment

111.55%

13400 Blanco Rd San Antonio, Texas, 78216

2 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$4,144

Zestimate

San Antonio

Guide

Zoning

Market

Guide

Laws

Market Data

$39,676

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $153/night at 66% occupancy.Projected nightly rate is $116/night at 62% occupancy.

Occupancy Rate

Top 38% of comparables

Avg Daily Rate

Top 6% of comparables

Seasonality

40 Airbnb Comparables

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

$28,623

Avg annual revenue

62%

Avg occupancy rate

$116

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

$10k

$35k

$55k

$80k

$7,363

Profit

Revenue

$39,676

Operating Expenses

$17,158

Operating Income

$22,519

Net Effective Rent

$15,156

Profit (Cash Flow)

$7,363

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

111.55%

Payback Period Days

327