BNBCalc.com Rental Arbitrage Analysis Report of 15801 Chase Hill Blvd, San Antonio, TX 78256, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

70.74% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

70.74%

Payback Period Days

516

Return on Investment

70.74%

Annual Revenue

$30,301

AirDNA projects $136/night at 61% occupancy ($30,300).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,328

Annual Expenses

$15,939

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$813

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$253

Management & Platform Fees

$76

Platform Fee (i.e. Airbnb)

$76

Property Manager Fee

15801 Chase Hill Blvd San Antonio, Texas, 78256

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$30,301

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

70.74%

Payback Period Days

516