BNBCalc Short Term Rental Investment Analysis 310 Pradera Cv

3 bed • 2 bath • 9 guests • $208,900

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$40,327

Profit (Cash Flow)

$7,312

Cap Rate

10.2%

Annual Revenue

$40,327

AirDNA projects $181/night at 61% occupancy ($40,326). Airbtics projects $151/night at 59% occupancy ($32,539). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 61% occupancy rate, $181 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,924	$32,624	$52,800	$73,111
Occupancy	45%	60%	77%	85%
Nightly Rate	$106	$139	$176	$222

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
A SA 151 Abode - Close to Lackland AFB/Sea World	$31,749	$159	52%	3	1	2	$150	❌	❌	❌	N / Y	⭐️ 5 (16)
B Modern Home with Classic Charm in San Antonio	$61,745	$250	63%	3	1	1	$146	❌	❌	❌	N / Y	⭐️ 4.9 (117)
C Casa Amor in San Antonio	$33,926	$115	73%	3	1	1	$100	❌	❌	❌	N / Y	⭐️ 4.9 (50)
D Cozy 3BR w Modern Amenities and Pool	$18,026	$104	41%	3	1	2	$110	✅	❌	❌	N / Y	⭐️ 4.9 (74)
E Urban Motîf: A Westside Lifestyle	$30,212	$135	53%	3	3	1	$175	❌	❌	✅	N / Y	⭐️ 4.5 (44)
F AF Veteran Owned. Lackland Back Door Airbnb	$24,092	$134	45%	3	1	3	$125	❌	❌	❌	N / Y	⭐️ 4.8 (170)
G Cozy Home by Lackland Airforce Base 2.9 mi to BMT	$41,966	$117	91%	3	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (106)
H Casa Venus centrally located across beautiful lake	$59,081	$217	71%	3	3	2	$110	❌	❌	❌	N / Y	⭐️ 5 (92)
I Mi Casa Es Su Casa! Viva San Antonio!	$26,882	$163	44%	3	1	2	$105	❌	❌	❌	N / Y	⭐️ 5 (39)
J Modern Bohemian Haven	$28,021	$88	87%	3	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.7 (63)
K CasaDeCarrion - Great San Antonio Stay	$21,924	$169	34%	3	3	2	$75	❌	❌	❌	N / Y	⭐️ 4.9 (26)
L Lackland AFB FunHouse King Bd Near SeaWorld DWNTN	$49,800	$181	72%	3	2	1	$130	❌	❌	✅	N / Y	⭐️ 4.7 (91)
M San Antonio/Lackland AFB BMT/TLF/SeaWorld	$37,315	$97	94%	3	2	2	$150	❌	❌	❌	N / Y	⭐️ 4.9 (83)
N The San Antonio Hangar	$34,314	$172	49%	3	2	1	$180	❌	❌	❌	N / Y	⭐️ 5 (93)
O Heated Pool!!! Lackland AFB, Six Flags, SeaWorld	$59,105	$337	45%	3	2	2	$161	✅	❌	❌	N / Y	⭐️ 4.8 (56)
P Hidden Gem Lackland BMT	$34,184	$107	76%	3	2	2	$100	❌	❌	❌	N / Y	⭐️ 4.8 (280)
Q *Spacious cottage near Lackland BMT & Seaworld	$32,599	$104	77%	3	2	2	$100	❌	❌	❌	N / Y	⭐️ 4.8 (145)
R gorgeous house, close to lackland Airforce base	$24,243	$76	77%	3	3	6	$300	❌	❌	✅	N / Y	⭐️ 4.7 (7)
S RL: Lackland AFB 3 miles & SeaWorld 5 miles	$43,806	$142	80%	3	2	3	$125	❌	❌	❌	N / Y	⭐️ 5 (62)
T Westfield-Modern home only 1mile to Lackland.Nice!	$22,806	$98	51%	3	2	1	$145	❌	❌	❌	N / Y	⭐️ 4.4 (147)
U BL: Lackland AFB 3 miles & SeaWorld 5 miles	$39,597	$123	83%	3	2	3	$125	❌	❌	❌	N / Y	⭐️ 5 (28)
V WeWelcome you to our 4 Bed 2 Full Bath Duplex	$33,934	$175	49%	3	2	2	$150	❌	❌	❌	N / Y	⭐️ 4.8 (23)
W Townhome near Lackland AFB for BMT and Sea World	$36,393	$103	90%	3	2	3	$125	❌	❌	❌	N / Y	⭐️ 5 (151)
X Historic Home w/ Hot Tub - Downtown San Antonio	$42,015	$175	63%	3	2	1	$150	❌	✅	✅	N / Y	⭐️ 4.8 (70)
Y Casita Rico	$40,247	$118	85%	3	2	2	$150	❌	❌	✅	N / Y	⭐️ 4.8 (92)
Z Home Near Lackland AFB	$12,627	$150	23%	3	3	1	$0	❌	❌	✅	N / Y	⭐️ 3.6 (3)
1 HB Pink Door Casita BIG Gated Front/Backyards	$20,597	$222	22%	3	2	2	$250	❌	❌	✅	N / Y	⭐️ 5 (9)
2 Near Alamo & San Pedro Springs-Woodland Wanderlust	$44,957	$272	41%	3	2	2	$150	❌	❌	✅	N / Y	⭐️ 4.9 (25)
3 Boat House - A Birdy Vacation Rental	$48,430	$220	54%	3	2	1	$185	✅	❌	❌	N / Y	⭐️ 4.3 (33)
4 cozy home by Downtown	$15,638	$90	45%	3	1	1	$20	❌	❌	❌	N / Y	⭐️ 4.4 (8)
5 July by Woodlawn Lake! Fully Furnished Hidden Gem!	$15,750	$126	28%	3	1	4	$195	❌	❌	✅	N / Y	⭐️ 4.6 (5)
6 Homey Hilltop Gem w/ panoramic view of San Antonio	$33,114	$146	60%	3	3	2	$115	❌	❌	❌	N / Y	⭐️ 4.8 (10)
7 Java - A Birdy Vacation Rental	$43,694	$228	49%	3	2	1	$175	❌	❌	❌	N / Y	⭐️ 4.2 (9)
8 Cute \| work \| sea world \| lackland AFB \| sleeps 10	$17,297	$139	34%	3	2	2	$0	❌	❌	✅	N / Y	⭐️ 4.7 (22)
9 "Casita Moxie" in Woodlawn Lake Area	$24,737	$84	78%	3	1	2	$60	❌	❌	❌	N / Y	⭐️ 4.8 (109)
a Beautifully Refined Home~ Near Sea World and LAFB!	$33,489	$117	77%	3	1	30	$135	❌	❌	✅	N / Y	⭐️ 5 (1)
b Fire Pit & King Bed near Downtown SA & St Mary’s U	$19,504	$74	60%	3	1	1	$160	❌	❌	❌	N / Y	⭐️ 5 (11)
c Great CENTRAL Location - Next to St. Mary's	$35,383	$140	64%	3	2	2	$100	❌	❌	✅	N / Y	⭐️ 4.9 (60)
d Cozy-Three Bedroom-Home	$23,646	$190	34%	3	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (3)
e Cozy Texas Escape Near SeaWorld San Antonio!	$55,857	$210	68%	3	2	2	$129	❌	❌	✅	N / Y	⭐️ 4.8 (7)

310 Pradera Cove San Antonio, Texas, 78237

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,002/mo

This property is for sale!

Contact

test at Test

San Antonio

Guide

Zoning

Market

Guide

Laws

Market Data

$40,327

Annual Revenue

BNBCalc predicts this property will get $151 per night with 59% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$33,817

Avg annual revenue

59%

Avg occupancy rate

$151

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

$30k

$45k

$65k

$7,312

Profit

Revenue

$40,327

Operating Expenses

$18,922

Operating Income

$21,404

Mortgage & Taxes

$14,092

Profit (Cash Flow)

$7,312

$56,547

Cash Investment

Down Payment

$41,780

Renos & Furnishing

$8,500

Closing Costs

$6,267

Total

$56,547

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.93%

Cap Rate

10.24%

Return on Investment

27.64%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$9,915

Deductible property tax

$2,068

Your total deduction

$15,859

Your adjusted annual income

$150,000 - $15,859 = $134,141

Taxes on $134,141 (30%)

$40,242

Your old tax bill

$45,000

Your new tax bill

$40,242

Estimated tax savings

$4,758

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

4,008 sqft

Year built:

2020

Size:

1,420 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 4,008 sqft

Building area: 1,420 sqft

Garage: Yes

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 11379-016-0050

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $173,770

County Est. Land Value: $45,080

Assessed Land Value: $45,080

County Est. Structure Value: $128,690

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
08/20/20	$0	0%	Mitchell Rostollan
08/20/20	$0	0%	Mitchell Rostollan
08/20/20	$0	0%	Lennar Hms Of Texas Sales & Marke

Ownership

Name: Mitchell Rostollan

Owner Occupied: Yes

Owner Mailing Address: 310 Pradera Cv, San Antonio, Tx 78237

Years Owned: 47

Home Equity: -

Mortgage Balance Remaining: $175,497

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No