BNBCalc Short Term Rental Rental Arbitrage Analysis Austin Hwy, San Antonio, TX,

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$31,747

Profit (Cash Flow)

$1,220

Cash on Cash Return

28.0%

Annual Revenue

$31,747

AirDNA projects $70/night at 68% occupancy ($17,385). Airbtics projects $88/night at 70% occupancy ($22,499). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 82% occupancy rate, $106 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,460	$21,303	$32,442	$42,022
Occupancy	58%	69%	82%	89%
Nightly Rate	$65	$80	$103	$123

Seasonality (Profit by Month)

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!	$32,272	$112	76%	1	2	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (43)
Charming Well-Appointed Casita Near Downtown	$34,165	$157	59%	1	2	2	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (142)
Lovely one bedroom unit in San Antonio.	$16,087	$64	62%	1	1	2	$65	❌	❌	✅	N / Y	⭐️ 4.8 (102)
The Treehouse loft on Broadway	$47,541	$148	84%	1	2	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (62)
Lovely one bedroom unit in San Antonio.	$14,734	$54	66%	1	1	3	$65	❌	❌	✅	N / Y	⭐️ 4.7 (67)
Cozy guest house w/pool available!	$30,172	$90	89%	1	1	1	$45	✅	❌	❌	Y / Y	⭐️ 5 (186)
Quiet, Private Suite mins to Fort Sam & DowntownSA	$15,568	$50	78%	1	1	1	$30	❌	❌	✅	N / Y	⭐️ 5 (272)
Cozy-Chic Studio/Terrell Hills	$35,408	$103	91%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (92)
2,005+ 5-Star Reviews - Couple Escape	$10,289	$35	65%	1	1	2	$59	❌	❌	❌	Y / Y	⭐️ 4.5 (179)
2,002+ 5-Star Reviews - Couple Escape	$12,532	$30	93%	1	1	2	$59	❌	❌	❌	N / Y	⭐️ 4.7 (243)
Comfy Apt for 2	$16,320	$49	89%	1	1	3	$16	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Vandiver Casita A-North Central San Antonio	$20,783	$103	52%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 5 (112)
Vandiver Casita B-North Central San Antonio	$22,449	$103	57%	1	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (98)
The Birdhouse in the heart of Terrell Heights	$29,131	$123	62%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (69)
Guest house with private entrance near Fort Sam	$16,068	$50	86%	1	1	3	$16	❌	❌	❌	N / Y	⭐️ 4.7 (140)
Nice studio in a nice location!	$21,816	$70	82%	1	1	1	$35	✅	❌	✅	Y / Y	⭐️ 4.5 (175)
Beautiful Amenities/ lovely apartment	$27,782	$77	97%	1	1	1	$40	✅	✅	✅	Y / Y	⭐️ 4.7 (138)
The Condo (close to airport + free parking, gated)	$22,394	$94	64%	1	2	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (199)
Casitita in Alamo Heights	$18,218	$75	64%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 5 (47)
Cozy, Extra Clean and Fully Renovated - Sleeps 2	$25,851	$114	60%	1	1	3	$45	❌	❌	❌	Y / Y	⭐️ 5 (175)
Angel’s place	$15,038	$68	58%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 5 (314)
House w/Private Heated Pool- Walk to Museums & Zoo	$47,566	$286	44%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 4.8 (317)
San Antonio Texas Casita!	$19,696	$119	43%	1	1	2	$80	❌	❌	❌	N / Y	⭐️ 4.9 (95)
Cute Space \| Airport \| Ft. Sam Houston \| Pets	$19,368	$80	55%	1	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
By The Big Boots!	$33,522	$129	71%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (90)
Home In San Anton'	$27,927	$80	92%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (233)
Home in San Antonio	$22,792	$72	81%	1	1	3	$120	❌	❌	✅	N / Y	⭐️ 4.7 (29)
Marigold House \| Modern Garden Casita	$32,834	$104	82%	1	1	2	$82	❌	❌	❌	Y / Y	⭐️ 5 (175)
Lovely apartment 1Bed/1bath	$21,768	$66	87%	1	1	1	$40	✅	❌	✅	Y / Y	⭐️ 4.6 (140)
Charming Mahncke Park Duplex 1	$27,740	$87	84%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (77)
Prime Location, Walk to All Best Known Attractions	$22,360	$72	78%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.7 (189)
Remodeled Modern 1BR/1BA Apt2 Near Dtwn 5min Pearl	$28,526	$106	68%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (133)
Broadway House! 5 min to DT! Riverwalk/Alamo!	$18,712	$94	51%	1	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (58)
Mariposa Suite -near Ft. Sam w/ private entrance	$13,707	$48	77%	1	1	2	$20	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Alamo Chic King Bed Refreshing Office Desk w/ Pool	$12,906	$87	36%	1	1	3	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (31)
Magnolia Cottages 269	$17,471	$91	50%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (138)
Centrally Located Home Suite Home For 2	$14,823	$67	58%	1	1	3	$55	❌	❌	❌	N / Y	⭐️ 5 (146)
A home away from home.	$17,303	$57	74%	1	1	2	$70	❌	❌	✅	N / Y	⭐️ 4.9 (39)
Cozy Studio! (#L) near DT/Pearl/FT.Sam/UIW/Trinity	$18,733	$75	61%	1	1	1	$65	❌	❌	✅	N / Y	⭐️ 4.8 (57)
Complete Cozy Stylish 1BR/1BA Near Downtown	$20,410	$62	82%	1	1	2	$55	❌	❌	❌	N / Y	⭐️ 5 (209)

Return Metrics

28.04% 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)	$1,219	$2,439	$3,659	$4,879	$6,099	$12,198	$36,596
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	$1,219	$2,439	$3,659	$4,879	$6,099	$12,198	$36,596

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.04%

Payback Period Days

1302

Return on Investment

28.04%

Austin Hwy San Antonio, Texas

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

San Antonio

Guide

Zoning

Market

Guide

Laws

Market Data

$31,747

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $70/night at 68% occupancy.Projected nightly rate is $88/night at 70% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

$23,069

Avg annual revenue

70%

Avg occupancy rate

$88

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$20k

$35k

$50k

$1,220

Profit

Revenue

$31,747

Operating Expenses

$16,127

Operating Income

$15,620

Net Effective Rent

$14,400

Profit (Cash Flow)

$1,220

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

28.04%

Payback Period Days

1302