BNBCalc.com Rental Arbitrage Analysis Report of 8102 W Hausman Rd, San Antonio, TX 78249, USA

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Return Metrics

504.69% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

504.69%

Payback Period Days

72

Return on Investment

504.69%

Annual Revenue

$50,353

AirDNA projects $226/night at 61% occupancy ($50,352).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,545

Annual Expenses

$18,546

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$980

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$420

Management & Platform Fees

$126

Platform Fee (i.e. Airbnb)

$126

Property Manager Fee

$0

property-location

8102 W Hausman Rd San Antonio, Texas, 78249-3906

2 bed • 2 bath • 5 guests • $800

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$50,353

Profit (Cash Flow)

$22,207

Payback in 72 days

Cash on Cash Return

504.7%

Annual Revenue

$50,353

AirDNA projects $226/night at 61% occupancy ($50,352).

Occupancy Rate

Avg Daily Rate

Return Metrics

504.69% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

504.69%

Payback Period Days

72