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 3787 Perrin Central Blvd

1 bed β€’ 1 bath β€’ 3 guests β€’ $0

BNB

Calc

Annual Revenue

$3,068

Profit (Cash Flow)

-$21,331

Cash on Cash Return

-490.4%

Annual Revenue

$3,068

AirDNA projects $111/night at 51% occupancy ($20,676). Airbtics projects $86/night at 68% occupancy ($21,359). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 7% occupancy rate, $120 rate per night.

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

Percentiles25%50%75%90%
Revenue$17,256$22,454$29,101$38,418
Occupancy61%66%76%89%
Nightly Rate$72$86$97$111

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Luxe San Antonio Casita with Pool Near River Walk!

No image available

$30,900
$118
67%
123$100βœ…βŒβŒY / Y⭐️ 5 (41)
Magnolia Cottage

No image available

$16,575
$86
50%
121$70βŒβŒβœ…Y / Y⭐️ 4.8 (141)
Magnolia Cottages 269

No image available

$13,696
$91
37%
112$75βŒβŒβœ…Y / Y⭐️ 4.9 (132)
Home In San Anton'

No image available

$27,773
$81
88%
112$60❌❌❌Y / Y⭐️ 4.8 (226)
Cozy guest house w/pool available!

No image available

$36,132
$102
91%
111$45βœ…βŒβŒY / Y⭐️ 5 (162)
Gorgeous 1st Floor Med. RiverWalk 6 Flags SeaWorld

No image available

$20,698
$73
76%
1120$70βœ…βŒβŒY / Y⭐️ 4.7 (15)
Angel’s Place

No image available

$17,725
$72
64%
112$25❌❌❌N / Y⭐️ 5 (289)
Vandiver Casita A-North Central San Antonio

No image available

$21,687
$95
58%
112$60❌❌❌N / Y⭐️ 5 (102)
Vandiver Casita B-North Central San Antonio

No image available

$23,806
$99
61%
112$80❌❌❌N / Y⭐️ 5 (89)
Beautiful Amenities/ lovely apartment

No image available

$27,659
$73
95%
111$40βœ…βœ…βœ…Y / Y⭐️ 4.7 (119)
Home in San Antonio

No image available

$26,883
$88
76%
113$120βŒβŒβœ…N / Y⭐️ 4.7 (24)
The Birdhouse in the heart of Terrell Heights

No image available

$33,987
$145
61%
111$70βŒβŒβœ…Y / Y⭐️ 5 (54)
Lovely one bedroom unit in San Antonio.

No image available

$15,923
$59
64%
112$65βŒβŒβœ…N / Y⭐️ 4.8 (90)
Lovely one bedroom unit in San Antonio.

No image available

$17,127
$61
66%
113$65βŒβŒβœ…N / Y⭐️ 4.7 (62)
Charming Little Pool House

No image available

$16,503
$57
74%
112$35βœ…βŒβŒN / Y⭐️ 4.8 (212)

Return Metrics

-490.36% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$21,330-$42,661-$63,992-$85,323-$106,653-$213,307-$639,923
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-$21,330-$42,661-$63,992-$85,323-$106,653-$213,307-$639,923

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-490.36%

Payback Period Days

0

Return on Investment

-490.36%

property-location

3787 Perrin Central Blvd San Antonio, Texas, 78217

1 bed β€’ 1 bath β€’ 3 guests

Agent

Inquire about this property

Contact Agent

$3,116

Zestimate

San Antonio

Guide

Zoning

Market

Guide


Laws


Market Data

$3,068

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $111/night at 51% occupancy.Projected nightly rate is $86/night at 68% occupancy.

Top 94% of comparables

Top 8% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$23,138

Avg annual revenue

68%

Avg occupancy rate

$86

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$20k

$30k

$35k

Sign up to see the data on 15 all comparables

-$21,331

Profit

Revenue

$3,068

Operating Expenses

$12,399

Operating Income

-$9,331

Net Effective Rent

$12,000

Profit (Cash Flow)

-$21,331

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-490.36%

Payback Period Days

0