BNBCalc Short Term Rental Rental Arbitrage Analysis 305 Laurelwood Dr, San Antonio, TX 78213, USA

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$29,066

Profit (Cash Flow)

-$16,112

Cash on Cash Return

-148.5%

Annual Revenue

$29,066

AirDNA projects $173/night at 46% occupancy ($29,066).

BNB Calc projects a 46% occupancy rate, $173 rate per night.

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

Return Metrics

-148.5% 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)	-$16,112	-$32,224	-$48,337	-$64,449	-$80,562	-$161,124	-$483,374
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	-$16,112	-$32,224	-$48,337	-$64,449	-$80,562	-$161,124	-$483,374

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-148.5%

Payback Period Days

Return on Investment

-148.5%

305 Laurelwood Dr San Antonio, Texas, 78213-4634

3 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

San Antonio

Guide

Zoning

Market

Guide

Laws

Market Data

$29,066

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$16,112

Profit

Revenue

$29,066

Operating Expenses

$15,179

Operating Income

$13,888

Net Effective Rent

$30,000

Profit (Cash Flow)

-$16,112

$10,850

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$2,600

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-148.5%

Payback Period Days