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 1706 Michigan Ave, San Antonio, TX 78201, USA

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$25,567

Profit (Cash Flow)

-$15,557

Cash on Cash Return

-144.0%

Annual Revenue

$25,567

AirDNA projects $140/night at 50% occupancy ($25,567).

BNB Calc projects a 50% occupancy rate, $140 rate per night.

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


Return Metrics

-144.04% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$15,556-$31,113-$46,669-$62,226-$77,783-$155,566-$466,699
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-$15,556-$31,113-$46,669-$62,226-$77,783-$155,566-$466,699

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-144.04%

Payback Period Days

0

Return on Investment

-144.04%

property-location

1706 Michigan Ave San Antonio, Texas, 78201-4622

3 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Agent

San Antonio

Guide

Zoning

Market

Guide


Laws


Market Data

$25,567

Annual Revenue

Top 101% of comparables

Top 101% of comparables


-$15,557

Profit

Revenue

$25,567

Operating Expenses

$14,724

Operating Income

$10,843

Net Effective Rent

$26,400

Profit (Cash Flow)

-$15,557

$10,800

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,300

Total

$10,800

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-144.04%

Payback Period Days

0