BNBCalc Short Term Rental Rental Arbitrage Analysis 112 Dreiss St, San Antonio, TX 78203, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$48,870

Profit (Cash Flow)

$5,917

Cash on Cash Return

44.5%

Annual Revenue

$48,870

AirDNA projects $223/night at 48% occupancy ($39,095).

BNB Calc projects a 60% occupancy rate, $223 rate per night.

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

Return Metrics

44.48% 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)	$5,916	$11,833	$17,749	$23,666	$29,582	$59,165	$177,497
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	$5,916	$11,833	$17,749	$23,666	$29,582	$59,165	$177,497

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

44.48%

Payback Period Days

821

Return on Investment

44.48%

112 Dreiss St San Antonio, Texas, 78203-1110

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

San Antonio

Guide

Zoning

Market

Guide

Laws

Market Data

$48,870

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,917

Profit

Revenue

$48,870

Operating Expenses

$12,953

Operating Income

$35,917

Net Effective Rent

$30,000

Profit (Cash Flow)

$5,917

$13,300

Cash Investment

Renos & Furnishing

$8,200

Setup Costs

$5,100

Total

$13,300

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

44.48%

Payback Period Days

821