BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1502 West Elsmere Place, San Antonio, TX

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$30,198

Profit (Cash Flow)

-$4,867

Cash on Cash Return

-73.7%

Annual Revenue

$30,198

AirDNA projects $109/night at 66% occupancy ($26,275). Airbtics projects $106/night at 60% occupancy ($23,229). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 78% occupancy rate, $106 rate per night.

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

Percentiles25%50%75%90%
Revenue$17,102$24,525$33,163$44,216
Occupancy51%61%71%79%
Nightly Rate$86$103$117$141

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Historic 1927 Spanish Casita Minutes from DT.

No image available

$44,535
$150
77%
222$125❌✅✅Y / Y⭐️ 5 (68)
Home Away From Home 1,100 sf, 5min to San Antonio

No image available

$27,022
$104
68%
212$80❌❌❌Y / Y⭐️ 5 (104)
Near Downtown- 4 Beds & Futon

No image available

$15,400
$62
57%
211$75❌❌✅Y / Y⭐️ 4.5 (36)
Cozy 2Bed Unit minutes to Downtown

No image available

$26,520
$90
71%
211$125❌❌✅Y / Y⭐️ 4.5 (27)
Art-Inspired Historic Duplex with Nursery

No image available

$26,967
$82
79%
211$120❌❌❌Y / Y⭐️ 5 (75)
Downtown San Antonio, historic home by the lake

No image available

$26,839
$110
63%
223$90❌❌❌Y / Y⭐️ 5 (149)
UpTown House: 2BR/2BA w/Wi-Fi

No image available

$26,018
$102
61%
221$90❌❌❌Y / Y⭐️ 4.5 (21)
Comfy Casita

No image available

$17,608
$78
51%
211$95❌❌✅N / Y⭐️ 5 (49)
Waverly Lake House

No image available

$29,076
$98
71%
211$150❌❌✅Y / Y⭐️ 5 (90)
Cozy Home Close to Downtown San Antonio

No image available

$30,263
$111
70%
212$130❌❌❌Y / Y⭐️ 5 (63)
Casita de Suenos cozy cottage in the center of SA

No image available

$21,290
$106
51%
211$100❌❌✅Y / Y⭐️ 5 (87)
Los Suenos Historical Downtown Area

No image available

$19,576
$98
52%
211$25❌❌❌N / Y⭐️ 4.7 (256)
Outdoor Hangout, Near Downtown, River Walk

No image available

$47,368
$180
69%
222$145❌❌✅Y / Y⭐️ 5 (66)
Super Cozy Cottage, near Downtown, Zoo, The Pearl

No image available

$18,447
$120
42%
211$0❌❌✅N / Y⭐️ 4.5 (505)
Alta Vista on Agarita (2bd 2ba + Office)

No image available

$35,366
$118
77%
222$150❌❌❌Y / Y⭐️ 5 (69)
San Antonio -Historical tudor cozy home

No image available

$44,097
$152
78%
213$100❌❌❌Y / Y⭐️ 5 (41)
Fiesta Duplex in Beacon Hill

No image available

$22,478
$97
59%
212$55❌❌❌N / Y⭐️ 5 (60)
Downtown Apt / King bed*

No image available

$27,602
$84
85%
2130$100❌❌✅Y / Y⭐️ 4.5 (41)
Comfy 2-BD Hom Minutes from Downtown SA

No image available

$26,471
$84
70%
211$125❌❌✅Y / Y⭐️ 4.7 (25)
Vintage Cottage

No image available

$30,701
$85
95%
211$50❌❌❌Y / Y⭐️ 5 (96)
Gatsby SA | Stylish | 2 King Beds | Speakeasy

No image available

$29,991
$109
71%
221$45✅❌✅Y / Y⭐️ 4.8 (117)
Near Trinity | Pearl | Zoo| UIW

No image available

$21,176
$86
62%
222$80❌❌❌Y / Y⭐️ 4.5 (113)
FRIDA KAHLO LOVE, DwnTwn, i10, Woodlawn

No image available

$22,083
$89
60%
212$110❌❌✅Y / Y⭐️ 5 (33)
La Casita

No image available

$23,150
$117
52%
212$50❌❌❌Y / Y⭐️ 5 (107)
Near Downtown San Antonio - 2 Bed 2.5 Bath

No image available

$23,360
$134
44%
22.52$125❌❌❌Y / Y⭐️ 5 (18)
SoHil Flats • Near DT, Museums, Zoo, Universities

No image available

$37,420
$144
71%
213$0❌❌❌Y / Y⭐️ 5 (214)
Free Parking | Washer/Dryer

No image available

$23,767
$117
52%
212$80❌❌❌Y / Y⭐️ 5 (8)
Free parking and Coffee | Smart Tv | Fast Wi-Fi

No image available

$10,786
$84
30%
212$70❌❌✅N / Y⭐️ 5 (196)
Sunny San Antonio Home Near Downtown: Pets Welcome

No image available

$31,780
$86
90%
223$186❌❌✅Y / Y⭐️ 5 (15)
The Luxurious Historic duplex

No image available

$22,601
$68
76%
211$120❌❌✅Y / Y⭐️ 4.8 (76)
Cozy Modern Home Near Downtown

No image available

$15,374
$92
42%
211$60❌❌❌Y / N⭐️ 5 (36)
Self Check-in| Free Parking and Coffee|Fast Wi-Fi

No image available

$16,451
$99
43%
222$90❌❌❌Y / Y⭐️ 5 (7)
Near Downtown - SPA Shower, King Bed & Backyard

No image available

$51,107
$141
90%
211$119❌❌✅Y / Y⭐️ 5 (50)
*Great Downtown, Riverwalk Apt!*

No image available

$11,009
$64
47%
211$0❌❌✅N / N⭐️ 4 (28)
Quarry*Downtown*Airport Private Duplex

No image available

$27,398
$103
68%
212$100❌❌✅Y / Y⭐️ 5 (71)
Modern Home near St Mary's University

No image available

$25,399
$113
59%
221$50❌❌✅Y / Y⭐️ 4.5 (20)
Artsy 2B/2BA Near Riverwalk, La Cantera & SeaWorld

No image available

$25,880
$133
51%
221$99❌❌❌Y / Y⭐️ 5 (30)
Lovely 2 bedroom Apt close to Downtown, Ft Sam

No image available

$19,152
$115
43%
212$130❌❌✅Y / Y⭐️ 5 (8)

Return Metrics

-73.74% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$4,867-$9,734-$14,602-$19,469-$24,337-$48,674-$146,022
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-$4,867-$9,734-$14,602-$19,469-$24,337-$48,674-$146,022

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-73.74%

Payback Period Days

0

Return on Investment

-73.74%

property-location

1502 W Elsmere Pl San Antonio, Texas, 78201

2 bed • 2 bath • 4 guests

Agent

Inquire about this property

Contact Agent

San Antonio

Guide

Zoning

Market

Guide


Laws


Market Data

$30,198

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $109/night at 66% occupancy ($26,275.65). Airbtics projects $106/night at 60% occupancy ($23,229).

Top 13% of comparables

Top 46% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$25,664

Avg annual revenue

60%

Avg occupancy rate

$106

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

$25k

$35k

$50k

Sign up to see the data on 40 all comparables

-$4,867

Profit

Revenue

$30,198

Operating Expenses

$15,926

Operating Income

$14,273

Net Effective Rent

$19,140

Profit (Cash Flow)

-$4,867

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-73.74%

Payback Period Days

0