BNBCalc Short Term Rental Investment Analysis 40 Cll Las Flores, Aguadilla Pueblo, Aguadilla 00603, Puerto Rico

4 bed • 3 bath • 5 guests • $300,000

BNB

Calc

Annual Revenue

$33,091

Profit (Cash Flow)

$4,332

Cap Rate

6.8%

Annual Revenue

$33,091

AirDNA projects $151/night at 60% occupancy ($33,091).

BNB Calc projects a 60% occupancy rate, $151 rate per night.

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

Return Metrics

5.62% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,331	$8,663	$12,994	$17,326	$21,657	$43,315	$129,945
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$239,999	$239,999	$239,999	$239,999	$239,999	$239,999	$239,999
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$313,331	$326,933	$340,812	$354,978	$369,439	$446,490	$858,124

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.62%

Cap Rate

6.77%

Return on Investment

22.78%

40 Cll Las Flores Aguadilla Pueblo, Aguadilla, 00603

4 bed • 3 bath • 5 guests

Purchase Price

$33,091

Annual Revenue

Projected nightly rate is $151/night at 60% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,332

Profit

Revenue

$33,091

Operating Expenses

$12,760

Operating Income

$20,331

Mortgage & Taxes

$16,000

Profit (Cash Flow)

$4,332

$77,064

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$8,064

Closing Costs

$9,000

Total

$77,064

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.62%

Cap Rate

6.77%

Return on Investment

22.78%