BNBCalc Short Term Rental Rental Arbitrage Analysis 2234 Burnet St, San Antonio, TX 78202, USA

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Report by:

forrestgump2007@yahoo.com

Annual Revenue

$27,817

Profit (Cash Flow)

-$11,199

Cash on Cash Return

-105.7%

Annual Revenue

$27,817

AirDNA projects $119/night at 64% occupancy ($27,816).

BNB Calc projects a 64% occupancy rate, $119 rate per night.

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

Return Metrics

-105.65% 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)	-$11,199	-$22,398	-$33,597	-$44,796	-$55,996	-$111,992	-$335,976
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	-$11,199	-$22,398	-$33,597	-$44,796	-$55,996	-$111,992	-$335,976

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-105.65%

Payback Period Days

Return on Investment

-105.65%

2234 Burnet St San Antonio, Texas, 78202-2603

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

San Antonio

Guide

Zoning

Market

Guide

Laws

Market Data

$27,817

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$11,199

Profit

Revenue

$27,817

Operating Expenses

$15,016

Operating Income

$12,801

Net Effective Rent

$24,000

Profit (Cash Flow)

-$11,199

$10,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-105.65%

Payback Period Days