BNBCalc Short Term Rental Investment Analysis 1288 Av. Gabriela Mistral, Los Angeles, Bío Bío,

2 bed • 2 bath • 1 guests • $75

BNB

Calc

Annual Revenue

$8,087

Profit (Cash Flow)

-$3,463

Cap Rate

-4612.0%

Annual Revenue

$8,087

AirDNA projects $39/night at 44% occupancy ($6,267). Airbtics projects $54/night at 41% occupancy ($8,086). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 41% occupancy rate, $54 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$4,182	$7,732	$12,410	$16,689
Occupancy	24%	40%	54%	67%
Nightly Rate	$47	$52	$62	$67

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Nuevo y Hermoso Depto. con Estacionamiento	$11,869	$47	69%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (189)
Espectacular Depto 2D+1B	$10,080	$51	54%	2	1	1	$0	✅	❌	✅	N / N	⭐️ 5 (15)
Céntrico departamento con estacionamiento	$9,809	$40	67%	2	2	1	$0	✅	❌	❌	N / N	⭐️ 5 (89)
Lindo y acogedor depto. De 2dormitorios+2baños	$13,626	$51	73%	2	2	1	$0	✅	❌	✅	N / N	⭐️ 5 (78)
Acogedor y cómodo depto. 2d+2b	$14,373	$51	77%	2	2	1	$0	✅	❌	✅	N / N	⭐️ 5 (60)
Depto. Nuevo! Aire Acondicionado/Estacionamiento	$11,038	$52	58%	2	2	1	$0	✅	❌	❌	N / Y	⭐️ 5 (193)
Hermoso depto 2D/2B con piscina, quincho y AAVV/	$10,252	$52	52%	2	2	2	$10	✅	❌	❌	Y / N	⭐️ 4.5 (43)
Acogedor Departamento Condominio Los Carrera	$5,380	$43	33%	2	1	1	$5	❌	❌	✅	Y / Y	⭐️ 4.5 (278)
Dpto nuevo / Aire acondicionado y estacionamiento	$8,588	$49	47%	2	1	1	$5	✅	❌	✅	Y / Y	⭐️ 5 (157)
El Libertador III, O'Higgins 501 Dep. 804.-	$8,972	$66	37%	2	2	3	$13	✅	❌	❌	Y / Y	⭐️ 5 (95)
Cómodo departamento.	$6,229	$46	37%	2	2	2	$0	❌	❌	✅	N / Y	⭐️ 4.5 (34)
Bello Dpto. con Estacionamiento.	$18,622	$67	75%	2	2	1	$20	✅	❌	✅	Y / Y	⭐️ 4.7 (39)
Casa completa + Aire acond. + Estacionamiento	$7,708	$54	39%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (10)
Cómodo y céntrico depto. 2D 2B c/estacionamiento	$8,082	$48	46%	2	2	1	$0	❌	❌	❌	N / Y	⭐️ 5 (25)
GMistral2D2B (lado hospital).	$10,659	$56	52%	2	2	1	$0	❌	❌	❌	N / Y	⭐️ 5 (10)
Casa en centro de Los Angeles	$7,233	$38	52%	2	1	1	$0	❌	❌	✅	Y / N	⭐️ 4.7 (24)
Hermoso Departamento en Los Angeles	$15,203	$62	67%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Lindo y centrico departamento con estacionamiento	$9,259	$55	46%	2	2	1	$0	✅	❌	✅	Y / N	⭐️ 4.6 (30)
Departamento Completo.	$6,094	$45	37%	2	2	1	$0	❌	❌	✅	N / N	⭐️ 4.8 (12)
Olivo Deluxe Apart	$9,810	$67	40%	2	1	1	$0	✅	❌	✅	N / Y	⭐️ 4.5 (13)
Acogedor y Amplio Dpto.	$6,985	$53	36%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (2)
Lindo y acogedor Dpto.	$10,542	$48	60%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 0 (1)
Depto acogedor céntrico y lindo Los Ángeles	$12,415	$64	53%	2	2	1	$0	✅	❌	❌	N / Y	⭐️ 4.8 (8)
Maravillosa vista al Volcán	$9,288	$47	54%	2	2	1	$0	✅	❌	✅	N / N	⭐️ 4 (1)
Moderno departamento central	$7,728	$66	32%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Departamento con hermosa vista y céntrico	$8,454	$42	55%	2	2	1	$0	✅	❌	✅	N / Y	⭐️ 4.5 (49)
Departamento en condo Los Ángeles	$7,914	$46	47%	2	1	1	$0	❌	❌	✅	Y / N	⭐️ 4.5 (9)
Depto. céntrico Los Ángeles,ubicación privilegiada	$6,588	$45	40%	2	1	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (12)

Return Metrics

-70.77% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,463	-$6,926	-$10,389	-$13,852	-$17,315	-$34,630	-$103,890
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$59	$59	$59	$59	$59	$59	$59
Down Payment	$15	$15	$15	$15	$15	$15	$15
Property Appreciation	$2	$4	$6	$9	$11	$25	$107
Total Return	-$3,385	-$6,846	-$10,307	-$13,767	-$17,228	-$34,529	-$103,708

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-70.77%

Cap Rate

-4,612.01%

Return on Investment

-70.7%

1288 Av. Gabriela Mistral Los Angeles, Bío Bío

2 bed • 2 bath • 1 guests

Purchase Price

-41502

Airbnb Investor Score

-$3,463

Annual Profit

-4612.0%

Cap Rate

-70.8%

Cash on Cash

$8,087

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $39/night at 44% occupancy.Projected nightly rate is $54/night at 41% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$8,103

Avg annual revenue

41%

Avg occupancy rate

$54

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

$0k

$5k

$15k

$20k

-$3,463

Profit

Revenue

$8,087

Operating Expenses

$11,546

Operating Income

-$3,459

Mortgage & Taxes

Profit (Cash Flow)

-$3,463

$4,893

Cash Investment

Down Payment

$15

Renos & Furnishing

$4,876

Closing Costs

Total

$4,893

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-70.77%

Cap Rate

-4,612.01%

Return on Investment

-70.7%