BNBCalc Short Term Rental Rental Arbitrage Analysis 16114 Chase Hill Blvd, San Antonio, TX 78255, USA

3 bed • 2.5 bath • 10 guests • $0

BNB

Calc

Report by:

forrestgump2007@yahoo.com

Annual Revenue

$91,399

Profit (Cash Flow)

-$3,883

Cash on Cash Return

-26.4%

Annual Revenue

$91,399

AirDNA projects $368/night at 68% occupancy ($91,398).

BNB Calc projects a 68% occupancy rate, $368 rate per night.

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

Return Metrics

-26.37% 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)	-$3,883	-$7,766	-$11,649	-$15,532	-$19,415	-$38,831	-$116,495
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	-$3,883	-$7,766	-$11,649	-$15,532	-$19,415	-$38,831	-$116,495

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-26.37%

Payback Period Days

Return on Investment

-26.37%

16114 Chase Hill Blvd San Antonio, Texas, 78255-1156

3 bed • 2.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

San Antonio

Guide

Zoning

Market

Guide

Laws

Market Data

$91,399

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,883

Profit

Revenue

$91,399

Operating Expenses

$23,282

Operating Income

$68,117

Net Effective Rent

$72,000

Profit (Cash Flow)

-$3,883

$14,725

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$6,100

Total

$14,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-26.37%

Payback Period Days