BNBCalc Short Term Rental Investment Analysis 1800 Consuelo St, Sta. Cruz, NCR, 1014

1 bed • 1 bath • 6 guests • $51,724

BNB

Calc

Annual Revenue

$11,381

Profit (Cash Flow)

-$295

Cap Rate

4.5%

Annual Revenue

$11,381

AirDNA projects $31/night at 53% occupancy ($6,000). Airbtics projects $33/night at 62% occupancy ($7,472). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 76% occupancy rate, $41 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$4,504	$7,341	$11,656	$15,510
Occupancy	46%	65%	76%	86%
Nightly Rate	$26	$30	$41	$48

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Avida Towers San Lazaro Tower 4 3S	$7,510	$27	76%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 4.5 (122)
LOFT TYPE 1 Bedroom Spacious and New	$8,263	$46	46%	1	1	2	$14	✅	❌	❌	Y / Y	⭐️ 0 (1)
2BR w/ Pay Parking near UST/SM San Lazaro	$15,411	$62	66%	1	1	1	$14	✅	❌	✅	Y / Y	⭐️ 5 (149)
The Fort at Avida 1-BR w/ 2 Beds	$13,535	$38	95%	1	1	1	$11	✅	❌	✅	N / Y	⭐️ 5 (20)
Le Marie Suites	$2,933	$26	27%	1	1	1	$9	✅	❌	✅	N / N	⭐️ 0 (0)
Cozy Hotel Experience Celadon near UST San Lazaro	$8,222	$42	52%	1	1	2	$14	✅	❌	❌	N / Y	⭐️ 5 (75)
Comfy as Your Home	$11,051	$37	80%	1	1	2	$18	✅	❌	❌	Y / Y	⭐️ 5 (102)
Comfy Serene Home Celadon near UST San Lazaro	$10,301	$42	64%	1	1	2	$14	❌	❌	❌	N / Y	⭐️ 5 (19)
Condo at the heart of Manila 1	$5,659	$29	52%	1	1	2	$9	✅	❌	❌	N / N	⭐️ 5 (69)
Zen'sPad1 - Manila Homestay in Sampaloc near UST	$4,323	$28	40%	1	1	1	$8	❌	❌	✅	Y / Y	⭐️ 5 (4)
Manila Cozy Homestay near UST/SMSanLazaro	$3,963	$26	39%	1	1	1	$9	❌	❌	✅	Y / Y	⭐️ 5 (32)
TinyLoft#B \| 250mbps \| Netflix \| nr UST, FEU, PRC	$4,427	$26	44%	1	1	1	$6	❌	❌	❌	N / N	⭐️ 4.5 (227)
Safe & big unit near UST for 4 (with WiFi)	$8,176	$31	71%	1	1	1	$4	❌	❌	❌	N / N	⭐️ 5 (40)
Safe & convenient space near UST	$7,137	$25	78%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (24)
The Grigio @ Avida • Self Check-in • No Visitors	$11,836	$42	77%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (39)
Flair: Unit nr CGH, Banawe, UST \|Netflix, Wi-Fi	$4,246	$29	40%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.8 (61)
Condo Unit in front of UST (1-3 pax)	$7,971	$22	99%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 5 (125)
Condo Near UST Manila	$6,526	$23	76%	1	1	2	$4	✅	❌	❌	Y / N	⭐️ 4.5 (32)
SweetLoft#C \| 250mbps \| Netflix \| nr UST, FEU, PRC	$4,581	$26	46%	1	1	1	$6	❌	❌	❌	N / N	⭐️ 4.5 (202)
SweetLoft#D \| 250mbps \| Netflix \| nr UST, FEU, PRC	$4,629	$26	46%	1	1	1	$6	❌	❌	❌	N / N	⭐️ 5 (223)
TinyLoft#A \| 500mbps \| Netflix \| nr UST, FEU, PRC	$3,421	$26	34%	1	1	1	$6	❌	❌	❌	N / N	⭐️ 5 (162)
Near Ust Manila - Good For Family \| 1 Bedroom T-3	$14,886	$49	83%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 5 (22)
Nordic Space in the heart of España!	$7,672	$29	71%	1	1	2	$9	✅	❌	❌	N / N	⭐️ 5 (58)
A cozy place at University Belt	$3,898	$15	71%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (70)
Port’s crib	$11,401	$41	75%	1	1	1	$4	✅	❌	✅	N / N	⭐️ 5 (4)
One Bedroom Amaia Skies Avenida Condo near LRT1	$10,043	$28	98%	1	1	7	$0	✅	❌	❌	N / N	⭐️ 0 (0)
Spacious 1 Bedroom Unit in Manila by 1832 Suites	$8,159	$50	44%	1	1	2	$5	❌	❌	❌	N / N	⭐️ 5 (15)
Fully-furnished Lovely 1-Bedroom @ Heart of Manila	$9,297	$44	57%	1	1	2	$11	✅	❌	❌	Y / N	⭐️ 5 (23)
Sebasteanne’s Staycation	$11,530	$63	50%	1	1	1	$0	✅	❌	✅	N / Y	⭐️ 5 (18)
Port’s Den	$10,628	$33	88%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (7)
Modern minimalist room at University belt	$4,118	$15	75%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (41)
Homey stay at Avida Towers San Lazaro - 1BR Unit	$9,878	$30	86%	1	1	3	$27	✅	❌	❌	N / Y	⭐️ 4.8 (32)
Avida San Lazaro 1 Bedroom Manila Condo \| Pool T-4	$11,947	$48	68%	1	1	1	$0	✅	❌	✅	N / N	⭐️ 5 (18)
DNA: Studio unit nr UST, CGH, Banawe\|Netflix, PS4	$7,375	$31	65%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.7 (28)
Fronting SM San Lazaro, Very Near UST University	$7,989	$37	59%	1	1.5	7	$9	✅	❌	❌	Y / Y	⭐️ 5 (7)
Condominium. Fronting SM San Lazaro.	$5,995	$36	44%	1	1	7	$9	✅	❌	❌	Y / Y	⭐️ 5 (9)
“ALL IN” Fully furnished studio w/ Fast WiFi	$8,316	$32	71%	1	1	3	$9	✅	❌	❌	Y / N	⭐️ 5 (12)
New Furn 1 Br/1 Bath/Kitchen, Sta Cruz Manila - u1	$2,971	$28	29%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (6)
Modern and Cozy Studio Near Binondo, UBELT	$7,604	$32	62%	1	1	1	$9	❌	❌	❌	N / N	⭐️ 4.5 (12)
UST Apartments 44	$5,717	$22	71%	1	1	1	$8	❌	❌	❌	N / N	⭐️ 4.5 (3)

Return Metrics

-2.1% 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)	-$294	-$589	-$884	-$1,178	-$1,473	-$2,947	-$8,841
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$728	$1,487	$2,276	$3,097	$3,952	$8,779	$41,379
Down Payment	$10,344	$10,344	$10,344	$10,344	$10,344	$10,344	$10,344
Property Appreciation	$1,034	$2,089	$3,165	$4,263	$5,383	$11,327	$41,966
Total Return	$11,813	$13,332	$14,902	$16,527	$18,207	$27,504	$84,849

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.1%

Cap Rate

4.51%

Return on Investment

10.47%

1800 Consuelo St Sta. Cruz, Metro Manila, 1014

1 bed • 1 bath • 6 guests

Purchase Price

Airbnb Investor Score

-$294

Annual Profit

4.5%

Cap Rate

-2.1%

Cash on Cash

$11,381

Annual Revenue

BNBCalc predicts this property will get $33 per night with 62% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$7,838

Avg annual revenue

62%

Avg occupancy rate

$33

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

$10k

$15k

-$295

Profit

Revenue

$11,381

Operating Expenses

$9,046

Operating Income

$2,335

Mortgage & Taxes

$2,629

Profit (Cash Flow)

-$295

$14,022

Cash Investment

Down Payment

$10,345

Renos & Furnishing

$2,125

Closing Costs

$1,552

Total

$14,022

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.1%

Cap Rate

4.51%

Return on Investment

10.47%