BNBCalc Short Term Rental Investment Analysis 2303 Calle Cacique, San Juan, San Juan, 00913

4 bed • 3 bath • 11 guests • $1,200,000

BNB

Calc

Annual Revenue

$188,466

Profit (Cash Flow)

$93,080

Cap Rate

13.1%

Annual Revenue

$188,466

AirDNA projects $660/night at 54% occupancy ($130,172). Airbtics projects $546/night at 71% occupancy ($141,590). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 80% occupancy rate, $645 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$82,971	$147,245	$191,256	$316,610
Occupancy	62%	73%	80%	93%
Nightly Rate	$363	$546	$645	$918

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hip & Stylish 4 Bedroom Apartment in Ocean Park	$51,456	$186	74%	4	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (94)
Seaside Artistic - Beach House with Ocean View	$188,984	$683	75%	4	6	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (52)
Driver, Chef, & Pool - Full Service Villa	$199,606	$1,217	44%	4	2	3	$300	✅	❌	✅	Y / N	⭐️ 5 (5)
Tropical Oasis: 4BR House, Pool, Jacuzzi, Pool Bar	$197,730	$845	62%	4	2	2	$350	✅	❌	✅	Y / Y	⭐️ 4.8 (33)
2 Units - 4B/2B with 2 parking spots	$92,011	$265	93%	4	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
Casa Sirena Luxury Ocean Front House	$325,277	$1,083	81%	4	4	3	$295	✅	❌	❌	Y / Y	⭐️ 4.9 (25)
Pamela Haus - 7 min from SJU Airport - Sleeps 10	$162,854	$612	72%	4	2	3	$249	❌	❌	❌	Y / Y	⭐️ 5 (13)
Flag House, Private Pool Next to the BEACH!	$83,934	$464	49%	4	2	3	$150	✅	❌	❌	N / N	⭐️ 4.7 (95)
Suite 3	$97,021	$556	47%	4	2	3	$225	✅	❌	✅	Y / Y	⭐️ 4.7 (22)
Ylang-Ylang Villa Pool/Close Beach	$162,550	$736	60%	4	4	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (27)
4 BR Walking distance beautiful Ocean Park beach	$65,448	$394	45%	4	2	3	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (132)
Ismael Rivera Villa Ocean Park	$75,541	$314	65%	4	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (25)
Casa Ocean PR	$125,936	$544	63%	4	2	3	$100	✅	✅	✅	N / Y	⭐️ 4.8 (144)
Conveniently Located: 4 Suites Loiza & Beach Walk	$149,500	$407	99%	4	4	2	$200	❌	❌	❌	N / Y	⭐️ 0 (0)
N1 McLeary 4 bedrooms beach access	$68,089	$295	62%	4	2	3	$175	❌	❌	✅	N / Y	⭐️ 4.8 (27)
Villa Blanca: Private Pool \| 3 Min Walk to Beach	$175,145	$555	85%	4	4	2	$275	✅	❌	❌	Y / Y	⭐️ 5 (14)
Casa Pepe \| Perfectly located boutique apartment!	$113,055	$416	73%	4	2	3	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
Family Cozy Apt 1 w/ 4 Beds & Sofa Bed @ Santurce	$67,338	$238	74%	4	2	1	$125	❌	❌	❌	N / Y	⭐️ 4.2 (63)
Villa Mar Suites ABC-Private Pool	$193,165	$587	88%	4	4	2	$380	✅	❌	❌	N / Y	⭐️ 5 (10)
Isla Verde 1stFl Villa w/Pool - Island Breeze	$85,709	$567	40%	4	4	3	$250	✅	❌	❌	Y / Y	⭐️ 4.7 (9)
Secluded Ocean Park Oasis with Pool	$109,611	$373	80%	4	3	3	$125	✅	❌	❌	Y / Y	⭐️ 4.7 (157)
Beach House Walk to the Beach #1	$88,040	$360	66%	4	3	1	$110	❌	❌	❌	Y / Y	⭐️ 4.5 (196)
Serena - Stunning Ocean View Villa 4BR/3.5BH	$244,071	$1,056	63%	4	4	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (16)
caSpacious Retreat, Secluded, Close to Beach Cafes	$65,550	$272	63%	4	3	3	$235	❌	❌	❌	Y / Y	⭐️ 4.5 (119)
Rainbow Luxury Villa Beach House 🏝	$204,163	$912	61%	4	3	3	$275	✅	❌	❌	N / Y	⭐️ 5 (186)
»»VillaTrópico««Pvte.Pool 3mn Walk to Beach \| 4BD	$199,576	$548	99%	4	3	2	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (157)
Power Generator¡ Water¡ A/C¡ Beach House! Magic!	$130,874	$548	65%	4	3	5	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (117)
Casita Playa Luxury Ocean Front House	$278,497	$980	75%	4	5	3	$295	✅	❌	❌	Y / Y	⭐️ 4.8 (11)
☆ Villa Blanca ☆ 3 Minute Walk to Beach \| 4BD	$120,804	$334	98%	4	4	2	$250	✅	❌	❌	Y / Y	⭐️ 4.9 (193)
Alojamiento con Piscina /cerca de Playas/Privado	$106,357	$376	77%	4	3	2	$60	✅	✅	✅	N / N	⭐️ 4.5 (27)
Tropical Villa Isabel	$115,110	$404	77%	4	2	4	$200	✅	❌	❌	Y / Y	⭐️ 5 (11)
BEAR - New 4BD in Santa Teresita	$128,803	$365	95%	4	4	2	$225	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Casa Loba 1 \| Cozy Modern House Near Beach	$137,442	$596	61%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.2 (14)
BEAR - New 4BD in Santa Teresita TR2	$86,411	$311	73%	4	3	2	$225	❌	❌	✅	Y / Y	⭐️ 4.3 (19)
Spacious and Modern Villa with Pool in Ocean Park	$205,836	$749	73%	4	3	2	$250	✅	❌	❌	N / Y	⭐️ 4.3 (18)
Luxurious Beach Apt steps from Ocean Park Beach	$103,203	$358	74%	4	3	2	$300	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Ocean/City View Penthouse 4BR/4BA Casa Monteflores	$178,728	$633	76%	4	4	5	$250	❌	❌	❌	Y / Y	⭐️ 5 (40)
Villa Coco: Private Pool \| 5 Min Walk to Beach	$162,165	$558	79%	4	3	2	$275	✅	❌	❌	Y / Y	⭐️ 5 (12)
Spacious & Cosy Gem~Walk to Beach & Rest ~ Pkgs	$139,151	$447	84%	4	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (36)
Cheerful 4BR Home with Pool Steps from the beach	$224,004	$735	82%	4	2	2	$350	✅	❌	✅	N / Y	⭐️ 4.6 (59)

Return Metrics

32.76% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$93,080	$186,160	$279,241	$372,321	$465,402	$930,804	$2,792,412
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$959,999	$959,999	$959,999	$959,999	$959,999	$959,999	$959,999
Down Payment	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Property Appreciation	$36,000	$73,080	$111,272	$150,610	$191,128	$412,699	$1,712,714
Total Return	$1,329,080	$1,459,240	$1,590,513	$1,722,932	$1,856,530	$2,543,503	$5,705,127

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.76%

Cap Rate

13.08%

Return on Investment

51.39%

2303 Calle Cacique San Juan, San Juan, 00913

4 bed • 3 bath • 11 guests

Purchase Price

172

Airbnb Investor Score

$93,080

Annual Profit

13.1%

Cap Rate

32.8%

Cash on Cash

$188,466

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $660/night at 54% occupancy.Projected nightly rate is $546/night at 71% occupancy.

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.

$142,718

Avg annual revenue

71%

Avg occupancy rate

$546

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

$50k

$140k

$230k

$325k

$93,080

Profit

Revenue

$188,466

Operating Expenses

$31,387

Operating Income

$157,079

Mortgage & Taxes

$63,998

Profit (Cash Flow)

$93,080

$284,064

Cash Investment

Down Payment

$240,000

Renos & Furnishing

$8,064

Closing Costs

$36,000

Total

$284,064

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.76%

Cap Rate

13.08%

Return on Investment

51.39%