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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

498.71%

Payback Period Days

Return on Investment

791.39%

12343 Mapletree St San Antonio, Texas, 78249-2443

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$91,779

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Setup Costs

$4,100

Total

$4,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

498.71%

Payback Period Days