Market comparison
College Station, TX vs San Antonio, TX
On modelled numbers, San Antonio carries the higher annual revenue and San Antonio the stronger occupancy. Same state alternatives
Modelled estimate
| College Station, TX | San Antonio, TX | |
|---|---|---|
| Modelled annual revenue | $33,900 | $46,300 |
| Nightly rate | $172 | $198 |
| Occupancy | 54% | 64% |
| Nights booked a year | 197 | 234 |
| Peak season | Apr–Sep–Oct | Apr–May–Jun |
| Season concentration | 39% in top 4 months | 38% in top 4 months |
| Modelled purchase price | $255,000 | $295,000 |
| Modelled cash-on-cash | 12% | 19% |
| Break-even occupancy | 36% | 36% |
| Mid-term monthly rent | $2,300 | $2,650 |
| Short vs mid-term | Close | Nightly ahead |
| Rule status | Status unpublished | Status unpublished |
| Market type | college | urban |
Operating costs are modelled at 32% of gross revenue for a nightly rental (cleaning, supplies, utilities, platform fees, maintenance, insurance) and 14% for a monthly rental. Financing assumes a 25% down payment and a 30-year loan at 7%. These are planning assumptions, not quotes — replace them with your own numbers. Rule status is only stated where we hold an official source; otherwise it is marked as needing verification on each market's regulation page.
Dig into College Station, TX
Dig into San Antonio, TX
Want a second opinion on your property?
Send us the address and we will tell you what we think it can do, what the local rules require, and whether co-hosting makes sense for you.