BNBCalc Short Term Rental Rental Arbitrage Analysis 102 Lariat Drive, San Antonio, TX

5 bed • 4 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$80,997

Profit (Cash Flow)

$16,467

Cash on Cash Return

125.7%

Annual Revenue

$80,997

AirDNA projects $428/night at 61% occupancy ($95,357). Airbtics projects $287/night at 63% occupancy ($66,039). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 63% occupancy rate, $352 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,758	$59,373	$107,202	$144,489
Occupancy	51%	62%	74%	88%
Nightly Rate	$213	$249	$382	$433

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
5BR PRIVATE SWIMMING POOL Great Location & Safe	$41,537	$215	50%	5	3	3	$250	✅	❌	❌	Y / Y	⭐️ 4.5 (155)
Bright modern house w/pool & spa	$96,654	$407	63%	4	2	3	$200	✅	✅	✅	Y / Y	⭐️ 5 (12)
Heated pool & hot tub close to six flags!	$97,806	$412	63%	4	2	3	$200	✅	✅	✅	Y / Y	⭐️ 4.5 (37)
Top 1% Home - Pool Hot Tub, Game Rm, 2 King Suites	$118,590	$427	75%	5	3.5	2	$275	✅	✅	✅	Y / Y	⭐️ 5 (74)
The Texas Ranch Cottage	$60,720	$229	69%	4	3	2	$240	❌	❌	✅	Y / Y	⭐️ 5 (41)
Luxury Retreat: Free Heated Pool, Hot Tub, Games	$76,175	$342	57%	5	3	2	$399	✅	✅	✅	Y / Y	⭐️ 5 (106)
Heated POOL \| BBQ \| GameRoom by Fiesta Texas	$95,964	$280	91%	4	2	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (204)
Fun 'n Sun Heated POOL & GameRoom by Fiesta Texas	$77,646	$225	91%	4	2	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (103)
Beautiful Texas Ranch house, Game Room & Minigolf	$53,354	$209	66%	4	2	1	$130	✅	❌	✅	Y / Y	⭐️ 5 (216)
Oak Haven: Comfortable Stay Near Airport w/Hot Tub	$77,654	$388	52%	4	3.5	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (39)
Unleashed	$42,247	$178	60%	4	2.5	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (86)
6 bed 120” theater ping pong pool table Stone Oak	$70,354	$247	72%	5	3	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (74)
Stone and Timber	$75,191	$372	54%	4	3	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (31)
San Antonio Home: Private Pool & Covered Patio	$68,979	$352	51%	4	4	2	$232	✅	✅	❌	Y / Y	⭐️ 5 (24)
House at Stone Oak	$31,606	$183	43%	4	2.5	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (38)
Conveniently Located Family Friendly Home	$56,676	$174	88%	4	2.5	2	$105	❌	❌	✅	Y / Y	⭐️ 5 (52)
🍁 Hunters Retreat - Central to major attractions	$57,642	$164	86%	4	2.5	1	$180	❌	❌	✅	Y / Y	⭐️ 5 (141)
Springhill Oasis with Pool!	$66,132	$231	74%	4	2	2	$125	✅	✅	✅	Y / Y	⭐️ 5 (82)
Wanderlust - A Birdy Vacation Rental	$51,591	$210	60%	6	2.5	1	$315	❌	❌	❌	Y / Y	⭐️ 4.5 (48)
Beautiful Home with Sunroom, Gameroom, Yard & BBQ	$49,024	$233	54%	4	2	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (64)
Triple Crown - A Birdy Vacation Rental	$74,747	$433	45%	5	3	2	$315	✅	❌	❌	Y / Y	⭐️ 4.2 (28)
Backyard Paradise + Heated Pool + Gameroom Retreat	$73,348	$436	45%	4	3.5	1	$350	✅	❌	❌	Y / Y	⭐️ 4.5 (34)
Central 1 story 4 bedroom 2 bath	$30,573	$114	63%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
Sweet Escape Minutes from Six Flags (Heated Pool)	$68,262	$274	66%	4	2.5	1	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (33)
~Serene~Tx Hill Country in the city backs to creek	$47,272	$123	97%	4	2.5	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (186)
Villa Española	$80,654	$380	57%	5	3.5	1	$275	❌	✅	❌	Y / Y	⭐️ 5 (61)
5 king beds 155” 10 seat theater room & pool table	$55,326	$219	61%	4	2.5	1	$220	✅	❌	✅	Y / Y	⭐️ 5 (107)
5BR, Family Fun, Pet Friendly, Near Airport!	$70,111	$395	46%	5	3.5	1	$210	✅	❌	✅	Y / Y	⭐️ 5 (99)
Heated Pool-HotTub-Game Room-Fire Pit-Big Backyard	$93,395	$257	94%	4	2.5	2	$235	✅	✅	❌	Y / Y	⭐️ 5 (152)
theOAKloft - Heated Pool/Hot Tub -Games-Bring Fido	$79,653	$444	46%	4	2.5	2	$325	✅	✅	✅	Y / Y	⭐️ 5 (37)
Pool & Games \| 10min to Downtown \| Sleeps Up To 14	$75,150	$252	77%	4	4	2	$310	✅	❌	✅	Y / Y	⭐️ 5 (58)
New Heated Pool & Hot Tub! Large Home, King Bed!	$117,478	$366	85%	5	3	1	$331	✅	✅	✅	Y / Y	⭐️ 5 (24)
Pool/Hot Tub, Game room, Firepit 7 min to Airport!	$133,656	$500	71%	4	2	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (72)
The Texas House at San Antonio	$43,348	$244	46%	5	3	2	$230	❌	❌	❌	Y / Y	⭐️ 4.8 (98)
The Bungallow - Swimming Pool-Game RM! Sleeps 12	$52,115	$228	60%	5	2	3	$185	✅	❌	✅	Y / Y	⭐️ 4.7 (22)
Feels Like Home.	$39,637	$190	57%	4	2.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Beautiful Getaway Retreat	$32,243	$265	32%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (112)
Texas Luxury Home 3	$38,597	$230	43%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (5)
Rakuen - A Birdy Vacation Rental	$131,227	$479	73%	5	2	1	$315	✅	❌	❌	Y / Y	⭐️ 4.7 (24)
Primely located, cozy getaway	$47,668	$176	74%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (91)

Return Metrics

125.7% 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)	$16,466	$32,933	$49,400	$65,867	$82,334	$164,669	$494,008
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	$16,466	$32,933	$49,400	$65,867	$82,334	$164,669	$494,008

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

125.7%

Payback Period Days

290

Return on Investment

125.7%

102 Lariat Dr San Antonio, Texas, 78232

5 bed • 4 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

San Antonio

Guide

Zoning

Market

Guide

Laws

Market Data

$80,997

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $428/night at 61% occupancy.Projected nightly rate is $287/night at 63% occupancy.

Occupancy Rate

Top 48% 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.

$68,750

Avg annual revenue

63%

Avg occupancy rate

$287

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

$30k

$65k

$100k

$135k

$16,467

Profit

Revenue

$80,997

Operating Expenses

$22,530

Operating Income

$58,467

Net Effective Rent

$42,000

Profit (Cash Flow)

$16,467

$13,100

Cash Investment

Renos & Furnishing

$13,000

Setup Costs

$100

Total

$13,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

125.7%

Payback Period Days

290