BNBCalc.com Rental Arbitrage Analysis Report of 714 Gillespie St apt 1, San Antonio, TX 78212, USA

2 bed • 1.5 bath • 4 guests • $1,850

BNB

Calc

Return Metrics

12.56% cash on cash return is a good return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

12.56%

Payback Period Days

2906

Return on Investment

12.56%

Annual Revenue

$40,513

AirDNA projects $188/night at 59% occupancy ($40,512).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,439

Annual Expenses

$17,267

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$898

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$338

Management & Platform Fees

$101

Platform Fee (i.e. Airbnb)

$101

Property Manager Fee

$0

714 Gillespie St San Antonio, Texas, 78212-4377

2 bed • 1.5 bath • 4 guests • $1,850

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$40,513

Profit (Cash Flow)

$1,046

Payback in 2906 days

Cash on Cash Return

12.6%

Annual Revenue

$40,513

AirDNA projects $188/night at 59% occupancy ($40,513)

Occupancy Rate

Avg Daily Rate

Return Metrics

12.56% cash on cash return is a good return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

12.56%

Payback Period Days

2906