BNBCalc.com Rental Arbitrage Analysis Report of 226 Bee St, San Antonio, TX 78208, USA

2 bed • 2 bath • 6 guests • $1,900

BNB

Calc

Return Metrics

-138.37% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-138.37%

Payback Period Days

0

Return on Investment

-138.37%

Annual Revenue

$26,480

AirDNA projects $125/night at 58% occupancy ($26,480).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,287

Annual Expenses

$15,442

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$781

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$221

Management & Platform Fees

$66

Platform Fee (i.e. Airbnb)

$66

Property Manager Fee

$0

226 Bee St San Antonio, Texas, 78208-1712

2 bed • 2 bath • 6 guests • $1,900

Annual Revenue

$26,480

Profit (Cash Flow)

-$11,762

No payback period

Cash on Cash Return

-138.4%

Annual Revenue

$26,480

AirDNA projects $125/night at 58% occupancy ($26,480)

Occupancy Rate

Avg Daily Rate

Return Metrics

-138.37% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-138.37%

Payback Period Days

0