BNBCalc Short Term Rental Investment Analysis 50 C. 8 apt 203, Guaynabo, Guaynabo, 00966

3 bed • 2 bath • 4 guests • $220,000

BNB

Calc

Annual Revenue

$44,443

Profit (Cash Flow)

$17,165

Cap Rate

13.1%

Annual Revenue

$44,443

AirDNA projects $476/night at 71% occupancy ($123,437). Airbtics projects $169/night at 72% occupancy ($44,442). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 72% occupancy rate, $169 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,790	$43,194	$63,628	$85,495
Occupancy	57%	75%	86%	92%
Nightly Rate	$124	$152	$195	$246

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Grande 4 camas, A/C full, terraza,Expreso PR5	$28,325	$128	56%	3	1	3	$90	❌	❌	❌	N / Y	⭐️ 5 (37)
Spacious Modern Home Near All San Juan Puerto Rico	$46,899	$145	84%	3	2	1	$89	❌	❌	✅	Y / Y	⭐️ 4.5 (71)
Relaxing Oasis with Pool heater and Cabana	$98,417	$343	76%	3	3	1	$200	✅	❌	✅	Y / Y	⭐️ 5 (213)
Large Modern w/King Bed Near San Juan Puerto Rico	$51,160	$185	72%	3	2	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (70)
Super comfortable Family Home w/ private pool	$85,972	$246	94%	3	2	3	$175	✅	❌	✅	Y / Y	⭐️ 5 (137)
Lady Vacation Home	$21,584	$138	40%	3	1	1	$90	❌	❌	❌	N / N	⭐️ 4.5 (26)
UHappy Place House Best Location in San Juan!	$34,067	$104	83%	3	1	2	$125	❌	❌	❌	N / Y	⭐️ 5 (108)
San Juan, Área Metro, Aeropuerto SJU, Coliseo PR	$34,027	$152	57%	3	1	1	$110	❌	❌	✅	N / Y	⭐️ 5 (125)
Metro 1225	$30,033	$143	49%	3	1	3	$125	❌	❌	❌	N / Y	⭐️ 5 (33)
Spacious, Fully Equipped 3-bedroom Apt in Bayamón	$28,307	$114	64%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (111)
NEW Rumba House,Private second Floor/Pool W heater	$60,892	$280	57%	3	2	1	$145	✅	❌	❌	Y / Y	⭐️ 5 (50)
El Oasis	$31,687	$101	84%	3	2	2	$79	❌	❌	❌	Y / Y	⭐️ 5 (109)
Great House	$41,689	$127	88%	3	2	3	$65	❌	❌	✅	Y / Y	⭐️ 5 (71)
!Stunning Ocean View! Casa Frida Perfect Getaway	$66,642	$204	88%	3	1	2	$155	❌	✅	❌	Y / Y	⭐️ 5 (58)
Royal Palm Haüs: Near SJU & Amazing Beaches	$63,201	$218	75%	3	2	2	$195	✅	❌	❌	Y / Y	⭐️ 5 (33)
Large House to Live Like a Guaynabo Local	$62,056	$246	61%	3	3.5	5	$300	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
⭐️Casa De Las Palmas 🌴🌴	$111,518	$431	69%	3	2	3	$185	✅	❌	✅	Y / Y	⭐️ 5 (67)
Moderna, espaciosa, comoda y centrica casa 3/1	$29,399	$181	42%	3	1	4	$130	❌	❌	❌	Y / Y	⭐️ 5 (20)
Seaside Villa with private yard and pool	$75,505	$216	94%	3	1	1	$78	✅	❌	❌	N / Y	⭐️ 5 (173)
Harbor Haven Retreat \| Best Airbnb in Cataño	$19,292	$87	57%	3	1	2	$95	❌	❌	✅	N / N	⭐️ 5 (40)
Charming 3BR House with AC and Patio	$39,641	$133	78%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (263)
SA 1: Beautiful 3-bed steps from Cataño boardwalk	$29,142	$84	93%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (86)
Agradable apartamento con terraza	$28,398	$117	64%	3	2	2	$100	❌	❌	❌	N / Y	⭐️ 4.5 (65)
San Juan Charm: ForestEdge Retreat, Close to Beach	$68,631	$226	82%	3	2	4	$60	❌	❌	❌	Y / Y	⭐️ 5 (9)
Central Apt Near Beach & Historic Old San Juan!	$25,003	$156	42%	3	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (33)
CieloAzul @ Bahia - Chic 3BR/Apt SJ Art District	$35,796	$152	62%	3	1	2	$100	❌	❌	❌	N / N	⭐️ 5 (44)
Cozy+ Local +Moderm+ PrimeView+ Nightlife+ 3BR	$44,881	$138	86%	3	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (55)
Casa Veda #4 - Beautiful & close to all.	$38,424	$183	54%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
Casa Veda #2- Beautiful & close to all.	$39,269	$182	55%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (38)
Spacious 3 Bd Apt SJU, El Yunque, and Beach Access	$36,955	$176	56%	3	1	2	$80	❌	❌	✅	N / N	⭐️ 4.5 (71)
Blueberry Apartment #2 at La Placita de Santurce	$35,474	$111	83%	3	1	2	$50	❌	❌	✅	N / Y	⭐️ 4.5 (113)
Blueberry Apartment #3 at La Placita de Santurce	$35,809	$103	91%	3	1	2	$50	❌	❌	✅	N / Y	⭐️ 4.5 (74)
Amazing Modern House In San Juan	$59,632	$178	90%	3	2	3	$110	❌	❌	❌	Y / Y	⭐️ 4.5 (173)
San Juan Newly Renovated Art District 3BR/1BT/FrPK	$49,714	$145	92%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (138)
Charming Retreat: w/ Private Balcony & Ocean Views	$28,024	$104	69%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (71)
Amazing Ocean View & Great Nightlife Art District	$67,662	$195	92%	3	1	3	$99	❌	❌	❌	Y / Y	⭐️ 5 (97)
Cerra Street 3BR Apt in Trendy Neighborhood!	$34,355	$114	78%	3	1	2	$90	❌	❌	✅	N / Y	⭐️ 4.8 (45)
NEW UNIT - Insta-Worthy High-Rise 3BR Condo FreePk	$50,007	$143	94%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (87)
La Casita de Santurce	$48,250	$160	81%	3	1	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (90)
Spacious and modern Apt in SJU	$47,831	$196	66%	3	1	2	$80	❌	❌	✅	N / N	⭐️ 4.5 (33)

Return Metrics

30.12% 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)	$17,165	$34,330	$51,495	$68,660	$85,825	$171,651	$514,954
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$175,999	$175,999	$175,999	$175,999	$175,999	$175,999	$175,999
Down Payment	$44,000	$44,000	$44,000	$44,000	$44,000	$44,000	$44,000
Property Appreciation	$6,600	$13,398	$20,399	$27,611	$35,040	$75,661	$313,997
Total Return	$243,765	$267,728	$291,895	$316,272	$340,866	$467,313	$1,048,952

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.12%

Cap Rate

13.13%

Return on Investment

47.15%

50 C. 8 apt 203 Guaynabo, Guaynabo, 00966

3 bed • 2 bath • 4 guests

Purchase Price

165

Airbnb Investor Score

$17,165

Annual Profit

13.1%

Cap Rate

30.1%

Cash on Cash

$44,443

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $476/night at 71% occupancy ($123,437.86). Airbtics projects $169/night at 72% occupancy ($44,442).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$46,589

Avg annual revenue

72%

Avg occupancy rate

$169

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

$20k

$50k

$80k

$115k

$17,165

Profit

Revenue

$44,443

Operating Expenses

$15,545

Operating Income

$28,898

Mortgage & Taxes

$11,733

Profit (Cash Flow)

$17,165

$56,976

Cash Investment

Down Payment

$44,000

Renos & Furnishing

$6,376

Closing Costs

$6,600

Total

$56,976

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.12%

Cap Rate

13.13%

Return on Investment

47.15%