BNBCalc Short Term Rental Rental Arbitrage Analysis 42 Majestic Way, San Antonio, TX 78257, USA

6 bed • 5 bath • 20 guests • $0

BNB

Calc

Annual Revenue

Profit (Cash Flow)

-$599,400

Cash on Cash Return

-931.5%

Annual Revenue

AirDNA projects $692/night at 70% occupancy ($176,924).

BNB Calc projects a 0% occupancy rate, $3,000 rate per night.

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

Return Metrics

-931.46% 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)	-$599,400	-$1,198,800	-$1,798,200	-$2,397,600	-$2,997,000	-$5,994,000	-$17,982,000
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	-$599,400	-$1,198,800	-$1,798,200	-$2,397,600	-$2,997,000	-$5,994,000	-$17,982,000

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-931.46%

Payback Period Days

Return on Investment

-931.46%

42 Majestic Way San Antonio, Texas, 78257-1679

6 bed • 5 bath • 20 guests

Monthly Rent

Inquire about this property

Contact Agent

San Antonio

Guide

Zoning

Market

Guide

Laws

Market Data

$0

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$599,400

Profit

Revenue

Operating Expenses

$11,400

Operating Income

-$11,400

Net Effective Rent

$588,000

Profit (Cash Flow)

-$599,400

$64,350

Cash Investment

Renos & Furnishing

$15,250

Setup Costs

$49,100

Total

$64,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-931.46%

Payback Period Days