BNBCalc Short Term Rental Cohost Analysis 6523 Mission Hills Dr

4 bed • 2.5 bath • 12 guests • $269,100

BNB

Calc

Report by:

Gasper Sifuentes

General Manager/Owner at Grand Welcome San Antonio

210-485-5088

gasper.sifuentes@grandwelcome.com

https://www.grandwelcome.com

Owner income

$26,247

Per year

This Airbnb could earn an additional

$1,205

Per month vs a Long-Term Rental

Annual Revenue range

$36,384 - $81,256

Annual Revenue

$37,496

AirDNA projects $203/night at 49% occupancy ($36,330). Airbtics projects $177/night at 58% occupancy ($37,495). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 58% occupancy rate, $177 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,475	$36,384	$52,304	$81,256
Occupancy	44%	59%	68%	86%
Nightly Rate	$143	$159	$197	$245

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Close2Home @ Haven Meadow	$34,746	$173	52%	4	3	3	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (54)
Gameroom! Hot Tub! 25 minutes from Downtown	$39,344	$156	63%	4	3	3	$300	❌	✅	❌	Y / Y	⭐️ 4.8 (24)
Relaxing family Home-Self check-in, Office, & Fun	$37,844	$174	53%	4	3	3	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Summer specials! Chestnut Gate Lane, Converse	$24,943	$145	47%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Love&Luxe family stay2400sf 4 Br, 2 baths, w/pool!	$26,467	$191	35%	4	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.8 (22)
Entire Family Home! 4bd/2bath Centrally Located!	$34,844	$126	68%	4	2	1	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (90)
Cozy home w/outdoor area+firepit	$51,935	$152	86%	4	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
NEW Family Home Self Check-in next to Randolph AFB	$33,305	$156	53%	4	2	2	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
10Min2RandolphAFB~20Min2FtSH~4B/2.5B~PetFriendly!	$43,591	$157	69%	4	3	2	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (91)
BAMC \| RandolphAFB \| Airport \| All within 10 min	$109,105	$343	83%	4	3	1	$195	❌	❌	❌	Y / Y	⭐️ 4.9 (84)
NEW! Spacious Texas Charm w 4 bdrm & 2 King beds	$29,474	$179	40%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
Home Sweet Home w/ Pool (4br/5 Queen beds)	$61,204	$363	40%	4	2	1	$200	✅	❌	✅	Y / Y	⭐️ 4.9 (79)
4BR Home ~ Backyard Pool Oasis ~ Pet Friendly	$84,033	$310	72%	4	2	2	$125	✅	✅	✅	Y / Y	⭐️ 5 (34)
Stunning Modern Retreat with Amazing Views	$29,698	$131	58%	4	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.2 (15)
Cheerful 3 bedroom 2 bath with large backyard	$30,029	$107	67%	4	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (120)
Be Our Guest - The Texas Themed Family Home	$50,028	$86	89%	4	3	1	$225	❌	❌	✅	Y / Y	⭐️ 5 (88)
Close to Randolph and I-10, 12+ beds	$44,446	$188	62%	4	3	3	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Lovely home to entertain family.	$31,765	$263	33%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Sweet n Comfy 4 bedroom @ North Meadows	$42,274	$172	63%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
DeepDiscount Gorgeous Family Home w/office Pets ok	$32,489	$201	41%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Modern-spacious entire home in Converse Texas	$27,081	$140	45%	4	2	2	$190	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
La Casita D’ Rosita 4bd/2.5bh	$76,693	$231	87%	4	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (19)
Lake house beauty near Downtown riverwalk	$28,852	$144	48%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.2 (59)
Charming, Summer Retreat, 4 Bdrm, 2.5 Bathroom	$25,829	$165	38%	4	3	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (5)
Cozy Hm On A Lake Near Riverwalk	$21,653	$116	51%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
The Embassy / Modern Custom Build Lux AirBnB	$42,393	$143	81%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Cozy 5 Beds Await w/ pool perfect for Summer	$28,146	$152	43%	4	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (13)
BRAND NEW! 4 BR Home in Converse	$59,643	$224	65%	4	2	2	$250	❌	❌	✅	Y / N	⭐️ 4.8 (12)
Bougie Barracks: 4B2B + Office, Ready to Deploy!	$28,658	$114	61%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (14)
4Bed 2 Bath Beauty Spacious Gem	$27,596	$145	52%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Feel cozy at the Cozy Cottage.	$48,099	$143	88%	4	2	30	$120	❌	❌	✅	Y / Y	⭐️ 5 (18)
Comfort and Convenience in San Antonio	$25,122	$132	52%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (16)
Brand New House Very Close to Randolph AFB	$35,025	$145	66%	4	3	28	$150	❌	❌	✅	Y / Y	⭐️ 5 (9)
The Misty Lodge	$77,298	$240	88%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (23)
Your Home Away From Home	$32,342	$127	64%	4	3	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (3)
Northeast San Antonio Vacation Rental w/ Yard	$15,119	$243	17%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Sweet Range Style House	$32,436	$196	43%	4	2	3	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (26)
New Built 4 bedrooms 2.5 bath Oasis NE San Antonio	$21,147	$214	27%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Serenity Stay - Pilot PIT Welcome	$38,993	$162	64%	4	3	3	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Entire large home - 4 bedroom/3.5 bath	$44,846	$164	73%	4	4	30	$90	✅	❌	❌	Y / Y	⭐️ 5 (71)

6523 Mission Hills Dr San Antonio, Texas, 78244-1505

4 bed • 2.5 bath • 12 guests

Inquire about this property

Contact Gasper

General Manager/Owner at Grand Welcome San Antonio

San Antonio

Guide

Zoning

Market

Guide

Laws

Market Data

$37,496

Annual Revenue

BNBCalc predicts this property will get $177 per night with 58% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$40,213

Avg annual revenue

58%

Avg occupancy rate

$177

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$45k

$75k

$110k

$7,499

Profit

Revenue

$37,496

Cleaning

$5,550

Cohost commission

$7,499

Owner payout

$26,247

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

8,799 sqft

Year built:

1977

Size:

3,022 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
6011 Encanto Point Dr	4	3	2,300	-	7,449	1999	$0	129
6839 Congressional Blvd	3	3	2,452	-	7,884	1994	$0	87
6658 Beech Trail Dr	4	3	2,538	-	6,011	1997	$0	91
7523 Ledgebrook Dr	3	2	1,324	-	7,449	1981	$0	60
7827 Rio Mist Dr	3	3	2,579	-	8,712	1999	$0	-
7330 Hidden Hls N	4	3	2,417	-	13,155	1977	$0	101
6530 Mission Hills Dr	3	3	2,352	-	10,454	1973	$0	28
8035 Chestnut Bluff Dr	4	3	2,300	-	6,316	1997	$0	105
7022 Gulf Shore Blvd	4	2	2,119	-	7,579	1984	$0	-
7534 Legend Point Dr	3	3	2,408	-	9,801	1996	$0	117

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Single Family Residence

Stories: 2

Lot size: 8,799 sqft

Building area: 3,022 sqft

Garage: Yes

Heating: Forced air

Pool: Yes

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 05080-221-0460

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $285,810

County Est. Land Value: $59,220

Assessed Land Value: $59,220

County Est. Structure Value: $226,590

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
06/26/24	$0	0%	John Joseph Jammall Ii, Marie Brosco Lynnsie
03/05/24	$0	0%	The Jammal Homestead Trust
Invalid Date	$0	0%	John G Jammal

Ownership

Name: John Joseph Jammall Ii

Owner Occupied: No

Owner Mailing Address: 19108 Ganton Ct, Pflugerville, Tx 78660

Years Owned: 2

Home Equity: $10,201

Mortgage Balance Remaining: $134,400

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Spring Meadows Elementary School with 4/10 star rating
Middle School: Henry Metzger Middle School with 3/10 star rating
High School: Judson High School with 3/10 star rating