BNBCalc Short Term Rental Rental Arbitrage Analysis 10311 Legacy Hl, San Antonio, TX 78240, USA

3 bed • 2.5 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$50,393

Profit (Cash Flow)

$6,042

Cash on Cash Return

55.3%

Annual Revenue

$50,393

AirDNA projects $219/night at 63% occupancy ($50,392).

BNB Calc projects a 63% occupancy rate, $219 rate per night.

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

Return Metrics

55.3% 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)	$6,041	$12,083	$18,124	$24,166	$30,208	$60,416	$181,249
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	$6,041	$12,083	$18,124	$24,166	$30,208	$60,416	$181,249

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

55.3%

Payback Period Days

660

Return on Investment

55.3%

10311 Legacy Hl San Antonio, Texas, 78240-4480

3 bed • 2.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

San Antonio

Guide

Zoning

Market

Guide

Laws

Market Data

$50,393

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,042

Profit

Revenue

$50,393

Operating Expenses

$17,951

Operating Income

$32,442

Net Effective Rent

$26,400

Profit (Cash Flow)

$6,042

$10,925

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$2,300

Total

$10,925

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

55.3%

Payback Period Days

660