BNBCalc Short Term Rental Rental Arbitrage Analysis 7703 Green Glen Dr, San Antonio, TX 78255, USA

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$77,797

Profit (Cash Flow)

$17,163

Cash on Cash Return

418.6%

Annual Revenue

$77,797

AirDNA projects $300/night at 71% occupancy ($77,796).

BNB Calc projects a 71% occupancy rate, $300 rate per night.

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

Return Metrics

418.61% 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)	$17,163	$34,326	$51,490	$68,653	$85,816	$171,633	$514,900
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	$17,163	$34,326	$51,490	$68,653	$85,816	$171,633	$514,900

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

418.61%

Payback Period Days

Return on Investment

418.61%

7703 Green Glen Dr San Antonio, Texas, 78255-1201

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

San Antonio

Guide

Zoning

Market

Guide

Laws

Market Data

$77,797

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,163

Profit

Revenue

$77,797

Operating Expenses

$12,634

Operating Income

$65,163

Net Effective Rent

$48,000

Profit (Cash Flow)

$17,163

$4,100

Cash Investment

Renos & Furnishing

Setup Costs

$4,100

Total

$4,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

418.61%

Payback Period Days