BNBCalc Short Term Rental Rental Arbitrage Analysis 323 Fire Wheel, San Antonio, TX, 78245

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$41,784

Profit (Cash Flow)

$1,732

Cash on Cash Return

19.6%

Annual Revenue

$41,784

AirDNA projects $171/night at 38% occupancy ($23,733). Airbtics projects $166/night at 55% occupancy ($33,346). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, $176 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,527	$30,809	$45,020	$75,505
Occupancy	43%	53%	65%	78%
Nightly Rate	$130	$148	$176	$247

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Amazing Location, Amazing Home!	$40,764	$223	47%	3	2	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (153)
SeaWorld Retreat \| Comfortable & Family-Friendly S	$25,315	$115	57%	3	2.5	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (116)
San Antonio Oasis House	$30,818	$189	39%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (36)
San Antonio Home w/ Pool & Hot Tub Near SeaWorld!	$72,735	$281	64%	3	2.5	2	$191	✅	✅	✅	Y / Y	⭐️ 5 (37)
10 mi Lackland BMT HotTub Game Room~Bocce SeaWorld	$51,321	$141	93%	3	2	2	$165	❌	✅	❌	Y / Y	⭐️ 5 (129)
Nr Sea World \| Games \| WiFi \| BBQ \| Yard \| Pet Ok	$46,053	$123	90%	3	2.5	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (57)
Whole House 3- Bedrooms	$21,587	$143	37%	3	2.5	2	$60	❌	❌	❌	Y / N	⭐️ 5 (3)
Malibu Ranch SA	$55,563	$364	39%	3	3	3	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (55)
Casa Blanca	$78,499	$288	71%	3	3	1	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (34)
Family home Medical Cntr SeaWorld Lackland BMT LH	$31,584	$159	52%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (105)
Cozy 3 bedroom, home away from home!	$18,142	$115	36%	3	2.5	1	$130	❌	❌	❌	Y / N	⭐️ 5 (71)
Casita SeaWorld Medical Cntr LacklandBMT Golf BP	$29,944	$158	51%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (32)
Retreat on 1604-Mins from SeaWorld,Family Friendly	$38,776	$157	62%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (123)
Full Family House - Across street from Sea World!	$33,402	$130	65%	3	2.5	1	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (79)
1 story Stunning home near Sea World, Lackland/BMT	$53,399	$150	92%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (215)
Lackland AFB 10 min/Sea World 5 min/Fiesta-Tx-1604	$33,697	$141	50%	3	2.5	1	$300	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
3BR-Shops, restaurants, Sea World & Military base	$32,186	$130	65%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (40)
3 BR Spacious home with yard, W/D, & AC	$24,188	$155	30%	3	2	2	$183	❌	❌	✅	Y / Y	⭐️ 4.2 (6)
The Getaway Home	$29,244	$95	78%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (51)
Dreamy Texan Idyll near Lackland Air Force Base	$34,068	$179	52%	3	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (115)
Beautiful & Quiet Single-Story!	$31,074	$179	45%	3	2	1	$149	❌	❌	✅	Y / Y	⭐️ 5 (16)
Chano's Place “It is a Loft”	$16,915	$102	44%	3	1	2	$30	❌	❌	❌	N / N	⭐️ 5 (131)
A Rare Find, Family Friendly: La Buena Vida Casita	$20,610	$132	40%	3	1	2	$89	❌	❌	❌	Y / Y	⭐️ 5 (20)
Paradise Cove w/pool Mins frm Sea World & Lackland	$63,883	$329	52%	3	3	3	$175	✅	❌	✅	Y / Y	⭐️ 4.5 (65)
Gloria Jeans III Modern contemporary 3 bedroom.	$37,388	$142	65%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (7)
Spacious Home 2 miles from SeaWorld & HWY 1604	$22,630	$175	31%	3	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (18)
Next To SeaWorld, Arcades,Fully Stocked,Comfy Beds	$52,776	$173	79%	3	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (43)
Family-Friendly San Antonio Escape w/ Game Room	$27,787	$146	52%	3	2.5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Peaceful 3BD/2.5BASeaWorldLackland AFB*	$25,363	$122	55%	3	2.5	7	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
San Antonio Vacation Rental w/ Patio Near SeaWorld	$54,325	$225	61%	3	3	2	$191	❌	❌	❌	Y / Y	⭐️ 4.3 (11)
Quiet Getaway. 3-bedroom 2-bath residential home	$28,442	$129	58%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (35)
Cute 1 story - Seaworld/Lackland	$27,156	$165	40%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (11)
Casa Bonilla	$40,557	$150	71%	3	1.5	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (81)
Spacious/Cozy-Near SeaWorld & Lackland AFB	$23,894	$136	48%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Cozy Quaint SeaWorld Lackland	$26,132	$119	60%	3	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Bird Eye View - Entire Home	$38,336	$133	66%	3	3	1	$125	✅	❌	✅	Y / Y	⭐️ 4.9 (12)
House Near Lackland AFB	$33,495	$143	64%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Rustic Getaway-Sea World 10-Min	$34,041	$131	71%	3	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)

Return Metrics

19.57% cash on cash return is a great return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,732	$3,464	$5,196	$6,928	$8,660	$17,320	$51,960
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	$1,732	$3,464	$5,196	$6,928	$8,660	$17,320	$51,960

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.57%

Payback Period Days

1866

Return on Investment

19.57%

323 Fire Wheel San Antonio, Texas, 78245

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

San Antonio

Guide

Zoning

Market

Guide

Laws

Market Data

$41,784

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $171/night at 38% occupancy.Projected nightly rate is $166/night at 55% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$35,752

Avg annual revenue

55%

Avg occupancy rate

$166

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$35k

$55k

$80k

$1,732

Profit

Revenue

$41,784

Operating Expenses

$17,432

Operating Income

$24,352

Net Effective Rent

$22,620

Profit (Cash Flow)

$1,732

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

19.57%

Payback Period Days

1866