BNBCalc Short Term Rental Rental Arbitrage Analysis 617 Burnet St, San Antonio, TX 78202, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

forrestgump2007@yahoo.com

Annual Revenue

$31,557

Profit (Cash Flow)

$5,267

Cash on Cash Return

100.3%

Annual Revenue

$31,557

AirDNA projects $144/night at 60% occupancy ($31,557).

BNB Calc projects a 60% occupancy rate, $144 rate per night.

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

Return Metrics

100.33% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,266	$10,533	$15,799	$21,066	$26,333	$52,666	$157,999
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	$5,266	$10,533	$15,799	$21,066	$26,333	$52,666	$157,999

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

100.33%

Payback Period Days

364

Return on Investment

100.33%

617 Burnet St San Antonio, Texas, 78202-1943

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$31,557

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,267

Profit

Revenue

$31,557

Operating Expenses

$15,502

Operating Income

$16,055

Net Effective Rent

$10,788

Profit (Cash Flow)

$5,267

$5,249

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$999

Total

$5,249

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

100.33%

Payback Period Days

364