BNBCalc.com Rental Arbitrage Analysis Report of 42 Majestic Way, San Antonio, TX 78257, USA

6 bed • 5 bath • 20 guests • $0

BNB

Calc

Return Metrics

-931.46% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-931.46%

Payback Period Days

0

Return on Investment

-931.46%

Annual Revenue

$0

AirDNA projects $692/night at 70% occupancy ($176,924).

User selected values for this report: 0% occupancy rate, $3,000 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$950

Annual Expenses

$11,400

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$560

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$0

Platform Fee (i.e. Airbnb)

$0

Property Manager Fee

$0

property-location

42 Majestic Way San Antonio, Texas, 78257-1679

6 bed • 5 bath • 20 guests

Agent

Inquire about this property

Contact Agent

$0

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-931.46%

Payback Period Days

0