BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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}

Percentiles25%50%75%90%
Revenue$4,182$7,732$12,410$16,689
Occupancy24%40%54%67%
Nightly Rate$47$52$62$67

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

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%
211$0❌❌❌N / Y⭐️ 5 (189)
Espectacular Depto 2D+1B
$10,080
$51
54%
211$0✅❌✅N / N⭐️ 5 (15)
Céntrico departamento con estacionamiento
$9,809
$40
67%
221$0✅❌❌N / N⭐️ 5 (89)
Lindo y acogedor depto. De 2dormitorios+2baños
$13,626
$51
73%
221$0✅❌✅N / N⭐️ 5 (78)
Acogedor y cómodo depto. 2d+2b
$14,373
$51
77%
221$0✅❌✅N / N⭐️ 5 (60)
Depto. Nuevo! Aire Acondicionado/Estacionamiento
$11,038
$52
58%
221$0✅❌❌N / Y⭐️ 5 (193)
Hermoso depto 2D/2B con piscina, quincho y AAVV/
$10,252
$52
52%
222$10✅❌❌Y / N⭐️ 4.5 (43)
Acogedor Departamento Condominio Los Carrera
$5,380
$43
33%
211$5❌❌✅Y / Y⭐️ 4.5 (278)
Dpto nuevo / Aire acondicionado y estacionamiento
$8,588
$49
47%
211$5✅❌✅Y / Y⭐️ 5 (157)
El Libertador III, O'Higgins 501 Dep. 804.-
$8,972
$66
37%
223$13✅❌❌Y / Y⭐️ 5 (95)
Cómodo departamento.
$6,229
$46
37%
222$0❌❌✅N / Y⭐️ 4.5 (34)
Bello Dpto. con Estacionamiento.
$18,622
$67
75%
221$20✅❌✅Y / Y⭐️ 4.7 (39)
Casa completa + Aire acond. + Estacionamiento
$7,708
$54
39%
212$0❌❌✅Y / Y⭐️ 5 (10)
Cómodo y céntrico depto. 2D 2B c/estacionamiento
$8,082
$48
46%
221$0❌❌❌N / Y⭐️ 5 (25)
GMistral2D2B (lado hospital).
$10,659
$56
52%
221$0❌❌❌N / Y⭐️ 5 (10)
Casa en centro de Los Angeles
$7,233
$38
52%
211$0❌❌✅Y / N⭐️ 4.7 (24)
Hermoso Departamento en Los Angeles
$15,203
$62
67%
211$0❌❌✅Y / Y⭐️ 0 (2)
Lindo y centrico departamento con estacionamiento
$9,259
$55
46%
221$0✅❌✅Y / N⭐️ 4.6 (30)
Departamento Completo.
$6,094
$45
37%
221$0❌❌✅N / N⭐️ 4.8 (12)
Olivo Deluxe Apart
$9,810
$67
40%
211$0✅❌✅N / Y⭐️ 4.5 (13)
Acogedor y Amplio Dpto.
$6,985
$53
36%
211$0❌❌❌N / N⭐️ 0 (2)
Lindo y acogedor Dpto.
$10,542
$48
60%
221$0❌❌❌N / N⭐️ 0 (1)
Depto acogedor céntrico y lindo Los Ángeles
$12,415
$64
53%
221$0✅❌❌N / Y⭐️ 4.8 (8)
Maravillosa vista al Volcán
$9,288
$47
54%
221$0✅❌✅N / N⭐️ 4 (1)
Moderno departamento central
$7,728
$66
32%
221$0❌❌❌Y / N⭐️ 0 (0)
Departamento con hermosa vista y céntrico
$8,454
$42
55%
221$0✅❌✅N / Y⭐️ 4.5 (49)
Departamento en condo Los Ángeles
$7,914
$46
47%
211$0❌❌✅Y / N⭐️ 4.5 (9)
Depto. céntrico Los Ángeles,ubicación privilegiada
$6,588
$45
40%
211$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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-70.77%

Cap Rate

-4,612.01%

Return on Investment

-70.7%

property-location

1288 Av. Gabriela Mistral Los Angeles, Bío Bío

2 bed • 2 bath • 1 guests

-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.

Top 51% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

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

Sign up to see the data on 40 all comparables

-$3,463

Profit

Revenue

$8,087

Operating Expenses

$11,546

Operating Income

-$3,459

Mortgage & Taxes

$4

Profit (Cash Flow)

-$3,463

$4,893

Cash Investment

Down Payment

$15

Renos & Furnishing

$4,876

Closing Costs

$2

Total

$4,893

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-70.77%

Cap Rate

-4,612.01%

Profit (Cummulative)

-$3,463

$60

$4,876

$2

$0

Total Gain

-$3,460

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service