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 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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

5.62%

Cap Rate

6.77%

Return on Investment

22.78%

property-location

40 Cll Las Flores Aguadilla Pueblo, Aguadilla, 00603

4 bed • 3 bath • 5 guests

$33,091

Annual Revenue


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

Top 101% of comparables

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

3%

Revenue Appreciation

0%

Cash on Cash Return

5.62%

Cap Rate

6.77%

Profit (Cummulative)

$4,332

$240,000

$8,064

$9,000

$0

Total Gain

$17,558