BNBCalc Short Term Rental Rental Arbitrage Analysis 714 Gillespie St apt 1, San Antonio, TX 78212, USA

2 bed • 1.5 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$40,513

Profit (Cash Flow)

$1,646

Cash on Cash Return

19.8%

Annual Revenue

$40,513

AirDNA projects $188/night at 59% occupancy ($40,512).

BNB Calc projects a 59% occupancy rate, $188 rate per night.

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

Return Metrics

19.77% 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)	$1,646	$3,292	$4,938	$6,584	$8,230	$16,461	$49,385
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	$1,646	$3,292	$4,938	$6,584	$8,230	$16,461	$49,385

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.77%

Payback Period Days

1847

Return on Investment

19.77%

714 Gillespie St San Antonio, Texas, 78212-4377

2 bed • 1.5 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

San Antonio

Guide

Zoning

Market

Guide

Laws

Market Data

$40,513

Annual Revenue

AirDNA projects $188/night at 59% occupancy ($40,512.86).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,646

Profit

Revenue

$40,513

Operating Expenses

$16,667

Operating Income

$23,846

Net Effective Rent

$22,200

Profit (Cash Flow)

$1,646

$8,325

Cash Investment

Renos & Furnishing

$6,375

Setup Costs

$1,950

Total

$8,325

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

19.77%

Payback Period Days

1847