BNBCalc Short Term Rental Investment Analysis 1795 Miguel Comas, Vitacura, Región Metropolitana, 7560801

2 bed • 2 bath • 2 guests • $700,000

BNB

Calc

Annual Revenue

$39,446

Profit (Cash Flow)

-$13,758

Cap Rate

4.2%

Annual Revenue

$39,446

AirDNA projects $109/night at 59% occupancy ($23,488). Airbtics projects $111/night at 79% occupancy ($32,028). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 90% occupancy rate, $120 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,078	$33,033	$40,264	$44,900
Occupancy	70%	80%	90%	94%
Nightly Rate	$103	$110	$119	$127

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New the best view of the park, mineral water	$25,807	$105	65%	2	1	4	$55	✅	✅	❌	Y / Y	⭐️ 4.8 (72)
Elegante departamento Parque Arauco Piso 16	$28,021	$116	66%	2	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (36)
Arauco Premium Suite Cerro Colorado	$33,845	$111	81%	2	1	3	$41	✅	❌	❌	Y / Y	⭐️ 4.9 (52)
Linda casa en excelente ubicación. Jardín, quincho	$32,490	$110	80%	2	3	2	$43	❌	❌	✅	Y / Y	⭐️ 5 (101)
Acogedor departamento al lado del Parque Arauco	$27,908	$96	77%	2	1	2	$41	✅	❌	❌	Y / Y	⭐️ 4.5 (19)
Apartamento en Las Condes	$29,370	$85	90%	2	1	1	$42	✅	❌	✅	Y / Y	⭐️ 4.9 (53)
Amplio departamento en el corazón de Vitacura	$45,962	$161	78%	2	4	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Glass Bridge 2BR W/Balcony, Parking, Pool & Wifi.	$38,716	$169	60%	2	1	2	$80	✅	❌	✅	Y / Y	⭐️ 4.5 (26)
Luxury triplex penthouse \| private pool and sauna	$44,270	$138	87%	2	3	3	$30	✅	❌	❌	Y / Y	⭐️ 4.7 (23)
2br/2bth Wndrfll View to Andes mountns, Vitacura	$26,738	$109	65%	2	2	1	$46	✅	❌	✅	Y / Y	⭐️ 4.7 (35)
Departamento 2708 A	$30,618	$99	81%	2	1	2	$47	✅	❌	❌	Y / Y	⭐️ 5 (8)
El Nido - Hermoso e iluminado dúplex	$40,992	$112	100%	2	2	5	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Lujo & Piso Mas alto de Santiago de Chile	$43,368	$127	90%	2	2	4	$102	✅	❌	❌	Y / Y	⭐️ 5 (56)
PRECIOSO! Dpto Av. Kennedy - Las Condes!!	$29,325	$102	76%	2	2	2	$50	✅	❌	❌	Y / Y	⭐️ 4.5 (32)
Parque Arauco, Las Condes, Parking, AC	$36,122	$97	100%	2	2	3	$31	✅	❌	❌	Y / Y	⭐️ 4.9 (148)
Moderno departamento 1201	$24,236	$107	58%	2	2	2	$46	✅	❌	❌	Y / Y	⭐️ 4.9 (19)
Depto.Full equipado Parque Arauc	$39,028	$114	92%	2	2	2	$40	✅	❌	✅	Y / Y	⭐️ 5 (60)
Depto. Las Condes Premium,aire acondicionado	$42,333	$121	94%	2	2	2	$39	✅	❌	✅	Y / Y	⭐️ 5 (196)
Departamento 606 KA	$39,268	$124	85%	2	2	2	$46	✅	❌	❌	Y / Y	⭐️ 4.8 (13)
Nice apartment near Parque Arauco mall	$36,466	$115	84%	2	2	2	$41	✅	❌	❌	N / Y	⭐️ 4.3 (53)
LUXURY depto Mall Parque Arauco, las condes	$17,467	$106	43%	2	2	2	$46	✅	❌	❌	Y / Y	⭐️ 4.7 (92)
Depto.Mall,Clínica Alemana, terraza c/malla	$36,306	$106	91%	2	2	2	$37	✅	❌	✅	Y / Y	⭐️ 5 (154)
Premium apartment in Las Condes	$36,835	$127	77%	2	2	1	$36	✅	❌	❌	Y / Y	⭐️ 5 (93)
Increíble Vista al Parque Arauco/ cordilleras	$29,403	$108	72%	2	2	2	$41	✅	❌	❌	Y / Y	⭐️ 4.8 (113)
Departamento en Las Condes, Mall Parque Arauco	$35,512	$109	86%	2	2	2	$40	✅	❌	✅	Y / Y	⭐️ 5 (37)
Depto , zona Marriot, cllinica Alemana,Mall Arauco	$28,097	$108	69%	2	2	2	$41	✅	❌	❌	Y / Y	⭐️ 4.7 (99)
Increible ubicación. Muy cómodo.	$33,696	$94	97%	2	2	2	$36	✅	❌	❌	Y / Y	⭐️ 4.8 (69)
Calido dpto. a mtde parque Arauco /clinica alemana	$29,904	$114	70%	2	2	2	$41	✅	❌	❌	Y / Y	⭐️ 5 (24)
Depto.Cordillera Premium!Calefacción central !	$41,210	$119	93%	2	2	2	$39	✅	❌	✅	Y / Y	⭐️ 5 (95)
Departamento Premium, en Pleno Las Condes!	$37,482	$119	83%	2	2	1	$36	✅	❌	❌	Y / Y	⭐️ 4.8 (96)
Elegante departamento Arauco/ Marriot/ C.Alemana	$29,507	$111	70%	2	2	2	$41	✅	❌	❌	Y / Y	⭐️ 4.8 (55)
Parque Arauco by Luxury Apartment Chile	$34,659	$127	72%	2	2	2	$36	✅	❌	❌	Y / Y	⭐️ 4.8 (80)
Cerro Colorado III apartamento 1708	$24,771	$72	92%	2	2	3	$31	✅	❌	❌	Y / Y	⭐️ 4.6 (118)
Depto NUEVO!calefacción,terraza cerrada con malla	$38,014	$120	85%	2	2	2	$40	✅	❌	✅	Y / Y	⭐️ 5 (73)
En el corazón del centro Financiero de Las Condes	$28,434	$125	60%	2	2	2	$41	✅	❌	❌	N / Y	⭐️ 4.5 (62)
Seguridad y comodidad en la mejor zona de Santiago	$26,032	$87	80%	2	2	1	$31	✅	❌	✅	N / Y	⭐️ 4.7 (54)
Exclusive Las Condes, Large, Views & Free Parking	$25,680	$104	65%	2	2	1	$52	✅	❌	❌	Y / Y	⭐️ 4.9 (164)
Hermosa vista cordillera -Mall, Metro,Parking cx2	$30,334	$82	99%	2	2	3	$31	❌	❌	❌	Y / Y	⭐️ 4.9 (236)
Estancia Perfecta, Te esperamos!	$25,961	$97	70%	2	2	2	$41	✅	❌	❌	Y / Y	⭐️ 4.8 (42)
Departamento vista cordillera 1	$34,890	$111	84%	2	2	2	$40	✅	❌	✅	Y / Y	⭐️ 5 (30)

Return Metrics

-6.65% 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)	-$13,758	-$27,516	-$41,274	-$55,033	-$68,791	-$137,583	-$412,749
Revenue Appreciation	$394	$792	$1,195	$1,601	$2,012	$4,126	$13,721
Home Equity	$17,495	$35,703	$54,652	$74,374	$94,900	$210,772	$524,999
Down Payment	$175,000	$175,000	$175,000	$175,000	$175,000	$175,000	$175,000
Property Appreciation	$21,000	$42,630	$64,908	$87,856	$111,491	$240,741	$999,083
Total Return	$200,131	$226,609	$254,482	$283,799	$314,612	$493,058	$1,300,055

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.65%

Cap Rate

4.23%

Return on Investment

12.51%

1795 Miguel Comas Vitacura, Región Metropolitana, 7560801

2 bed • 2 bath • 2 guests

Purchase Price

-19

Airbnb Investor Score

-$13,758

Annual Profit

4.2%

Cap Rate

-6.7%

Cash on Cash

$39,446

Annual Revenue

BNBCalc predicts this property will get $111 per night with 79% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$32,976

Avg annual revenue

79%

Avg occupancy rate

$111

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

$15k

$25k

$35k

$45k

-$13,758

Profit

Revenue

$39,446

Operating Expenses

$9,778

Operating Income

$29,668

Mortgage & Taxes

$43,427

Profit (Cash Flow)

-$13,758

$200,876

Cash Investment

Down Payment

$175,000

Renos & Furnishing

$4,876

Closing Costs

$21,000

Total

$200,876

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.65%

Cap Rate

4.23%

Return on Investment

12.51%