property-location

7751 Dusty Diamond San Antonio, Texas

3 bed • 3 bath • 6 guests

Monthly Rent

$37,361

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
$254
Occupancy
40%

$10k

$25k

$45k

$65k

Heated Swim Spa with Treetop Views Game Room & Fire Pit
$64,675
$47,136
$586
30.2%
3102532$0✅❌✅Yes / Yes❌⭐️ 4.5 (39)

—

Private Pool & Game Room near Six Flags
$60,979
$45,447
$408
41%
3113152$150✅❌✅Yes / Yes❌⭐️ 4.8 (160)Profile
Northwest San Antonio Home w/ Turf Yard & Gazebo
$58,840
$17,821
$264
61.1%
384042$0❌❌✅Yes / Yes❌⭐️ 5 (19)Profile
Brand NEW! Unbeatable Location!
$52,728
$36,288
$281
51.3%
383152$150❌❌❌Yes / Yes❌⭐️ 4.92 (98)Profile
Heated Swim Spa with Treetop Views & Games
$49,743
$35,701
$592
23%
3102502$0❌❌❌Yes / No❌⭐️ 4 (4)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,044/mo

Avg profit / month

-$1,048/mo

Best profit month

Jul $1,250

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-131.35%

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.