property-location

4726 Audubon Pl San Antonio, Texas

4 bed • 3 bath • 8 guests

Monthly Rent

$75,099

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
$422
Occupancy
49%

$5k

$45k

$80k

$120k

TX1 House Sauna & Game Room Fun For Groups
$120,417
$84,398
$514
64.1%
4162273$0❌❌❌Yes / Yes❌⭐️ 4.97 (34)Profile
Backyard Retreat! Outdoor Movie Ping Pong Poker
$115,462
$85,339
$491
64.4%
4121572$250✅❌✅Yes / Yes❌⭐️ 4.98 (102)Profile
Firepit Hot Tub Heated Pool Game Room|Sleeps 12
$104,489
$46,517
$463
61.8%
4124272$0✅✅❌Yes / Yes❌⭐️ 4.98 (44)Profile
Oasis~ Sparkling Heated Pool~HotTub~Golf~Arcade
$99,508
$73,602
$480
56.8%
4122672$0✅✅❌Yes / Yes❌⭐️ 4.95 (74)Profile
Vacation Home w/POOL on GOLFCOURSE by AIRPORT
$90,463
$67,782
$581
42.6%
5154974$345✅❌❌Yes / Yes❌⭐️ 4.88 (214)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,987/mo

Avg profit / month

$531/mo

Best profit month

Jul $5,226

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

77.77%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.