BNBCalc.com Rental Arbitrage Analysis Report of 42 Majestic Way, San Antonio, TX 78257, USA

6 bed • 5 bath • 20 guests • $0

BNB

Calc

Return Metrics

-932.4% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-932.4%

Payback Period Days

0

Return on Investment

-932.4%

Annual Revenue

$0

AirDNA projects $692/night at 70% occupancy ($176,924).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,000

Annual Expenses

$12,000

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$560

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$0

Platform Fee (i.e. Airbnb)

$0

Property Manager Fee

$0

property-location

42 Majestic Way San Antonio, Texas, 78257-1679

6 bed • 5 bath • 20 guests • $49,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$0

Profit (Cash Flow)

-$600,000

No payback period

Cash on Cash Return

-932.4%

Annual Revenue

$0

AirDNA projects $692/night at 70% occupancy ($176,924).

Occupancy Rate

Avg Daily Rate

Return Metrics

-932.4% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-932.4%

Payback Period Days

0