BNBCalc Short Term Rental Rental Arbitrage Analysis 1715 I-35, San Antonio, TX 78208, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

forrestgump2007@yahoo.com

Annual Revenue

$36,418

Profit (Cash Flow)

-$7,316

Cash on Cash Return

-84.6%

Annual Revenue

$36,418

AirDNA projects $169/night at 59% occupancy ($36,418).

BNB Calc projects a 59% occupancy rate, $169 rate per night.

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

Return Metrics

-84.57% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,315	-$14,631	-$21,947	-$29,263	-$36,579	-$73,159	-$219,477
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	-$7,315	-$14,631	-$21,947	-$29,263	-$36,579	-$73,159	-$219,477

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-84.57%

Payback Period Days

Return on Investment

-84.57%

1715 I-35 San Antonio, Texas, 78208

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

San Antonio

Guide

Zoning

Market

Guide

Laws

Market Data

$36,418

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$7,316

Profit

Revenue

$36,418

Operating Expenses

$16,134

Operating Income

$20,284

Net Effective Rent

$27,600

Profit (Cash Flow)

-$7,316

$8,650

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,400

Total

$8,650

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-84.57%

Payback Period Days