BNBCalc Short Term Rental Rental Arbitrage Analysis 226 Bee St, San Antonio, TX 78208, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$26,480

Profit (Cash Flow)

-$11,162

Cash on Cash Return

-131.3%

Annual Revenue

$26,480

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

BNB Calc projects a 57.99999999999999% occupancy rate, $125 rate per night.

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

Return Metrics

-131.32% 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)	-$11,162	-$22,324	-$33,486	-$44,648	-$55,811	-$111,622	-$334,867
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	-$11,162	-$22,324	-$33,486	-$44,648	-$55,811	-$111,622	-$334,867

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-131.32%

Payback Period Days

Return on Investment

-131.32%

226 Bee St San Antonio, Texas, 78208-1712

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

San Antonio

Guide

Zoning

Market

Guide

Laws

Market Data

$26,480

Annual Revenue

Projected nightly rate is $125/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$11,162

Profit

Revenue

$26,480

Operating Expenses

$14,842

Operating Income

$11,638

Net Effective Rent

$22,800

Profit (Cash Flow)

-$11,162

$8,500

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,000

Total

$8,500

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-131.32%

Payback Period Days