BNBCalc Short Term Rental Rental Arbitrage Analysis 7319 Wild Eagle St, San Antonio, TX 78255, USA

6 bed • 3.5 bath • 18 guests • $0

BNB

Calc

Annual Revenue

$166,212

Profit (Cash Flow)

$46,084

Cash on Cash Return

568.9%

Annual Revenue

$166,212

AirDNA projects $591/night at 77% occupancy ($166,211).

BNB Calc projects a 77% occupancy rate, $591 rate per night.

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

Return Metrics

568.93% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$46,084	$92,168	$138,252	$184,336	$230,420	$460,840	$1,382,522
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	$46,084	$92,168	$138,252	$184,336	$230,420	$460,840	$1,382,522

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

568.93%

Payback Period Days

Return on Investment

568.93%

7319 Wild Eagle St San Antonio, Texas, 78255-1146

6 bed • 3.5 bath • 18 guests

Monthly Rent

Inquire about this property

Contact Agent

San Antonio

Guide

Zoning

Market

Guide

Laws

Market Data

$166,212

Annual Revenue

Projected nightly rate is $591/night at 77% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$46,084

Profit

Revenue

$166,212

Operating Expenses

$24,128

Operating Income

$142,084

Net Effective Rent

$96,000

Profit (Cash Flow)

$46,084

$8,100

Cash Investment

Renos & Furnishing

Setup Costs

$8,100

Total

$8,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

568.93%

Payback Period Days