BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 12343 Mapletree St, San Antonio, TX 78249, USA

4 bed • 3 bath • 12 guests • $400,000

BNB

Calc

Report by:

forrestgump2007@yahoo.com

Annual Revenue

$91,779

Profit (Cash Flow)

$20,447

Cash on Cash Return

498.7%

Annual Revenue

$91,779

AirDNA projects $349/night at 72% occupancy ($91,778).

BNB Calc projects a 72% occupancy rate, $349 rate per night.

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


Return Metrics

498.71% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$20,447$40,894$61,341$81,789$102,236$204,473$613,419
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$12,000$24,360$37,090$50,203$63,709$137,566$570,904
Total Return$32,447$65,254$98,432$131,992$165,946$342,039$1,184,324

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

498.71%

Payback Period Days

73

Return on Investment

791.39%

property-location

12343 Mapletree St San Antonio, Texas, 78249-2443

4 bed • 3 bath • 12 guests

Agent

Inquire about this property

Contact Agent

$91,779

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$20,447

Profit

Revenue

$91,779

Operating Expenses

$23,331

Operating Income

$68,447

Net Effective Rent

$48,000

Profit (Cash Flow)

$20,447

$4,100

Cash Investment

Renos & Furnishing

$0

Setup Costs

$4,100

Total

$4,100

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

498.71%

Payback Period Days

73