BNBCalc Short Term Rental Rental Arbitrage Analysis 1706 Michigan Ave, San Antonio, TX 78201, USA

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$25,567

Profit (Cash Flow)

-$15,557

Cash on Cash Return

-144.0%

Annual Revenue

$25,567

AirDNA projects $140/night at 50% occupancy ($25,567).

BNB Calc projects a 50% occupancy rate, $140 rate per night.

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

Return Metrics

-144.04% 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)	-$15,556	-$31,113	-$46,669	-$62,226	-$77,783	-$155,566	-$466,699
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	-$15,556	-$31,113	-$46,669	-$62,226	-$77,783	-$155,566	-$466,699

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-144.04%

Payback Period Days

Return on Investment

-144.04%

1706 Michigan Ave San Antonio, Texas, 78201-4622

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

San Antonio

Guide

Zoning

Market

Guide

Laws

Market Data

$25,567

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$15,557

Profit

Revenue

$25,567

Operating Expenses

$14,724

Operating Income

$10,843

Net Effective Rent

$26,400

Profit (Cash Flow)

-$15,557

$10,800

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,300

Total

$10,800

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-144.04%

Payback Period Days