BNBCalc Short Term Rental Rental Arbitrage Analysis 4415 Chedder Dr, San Antonio, TX 78229, USA

3 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$57,373

Profit (Cash Flow)

-$7,086

Cash on Cash Return

-545.1%

Annual Revenue

$57,373

AirDNA projects $231/night at 68% occupancy ($57,372).

BNB Calc projects a 68% occupancy rate, $231 rate per night.

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

Return Metrics

-545.06% 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)	-$7,085	-$14,171	-$21,257	-$28,343	-$35,429	-$70,859	-$212,577
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	-$7,085	-$14,171	-$21,257	-$28,343	-$35,429	-$70,859	-$212,577

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-545.06%

Payback Period Days

Return on Investment

-545.06%

4415 Chedder Dr San Antonio, Texas, 78229-5019

3 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

San Antonio

Guide

Zoning

Market

Guide

Laws

Market Data

$57,373

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$7,086

Profit

Revenue

$57,373

Operating Expenses

$18,858

Operating Income

$38,514

Net Effective Rent

$45,600

Profit (Cash Flow)

-$7,086

$1,300

Cash Investment

Renos & Furnishing

Setup Costs

$1,300

Total

$1,300

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-545.06%

Payback Period Days