BNBCalc Short Term Rental Investment Analysis 61101 C. Bribri, Jacó, Provincia de Puntarenas,

2 bed • 2 bath • 6 guests • $340,000

BNB

Calc

Annual Revenue

$39,435

Profit (Cash Flow)

-$2,307

Cap Rate

6.1%

Annual Revenue

$39,435

AirDNA projects $183/night at 59% occupancy ($39,435). Airbtics projects $154/night at 69% occupancy ($38,810). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, $183 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,108	$42,678	$69,422	$79,454
Occupancy	60%	79%	81%	84%
Nightly Rate	$70	$144	$229	$251

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Unique shipping container family beach apartment	$15,986	$78	56%	2	1	2	$0	❌	❌	❌	N / N	⭐️ 4.8 (45)
Cozy Private Villa. Steps from the beach & pool.	$12,806	$80	40%	2	1	2	$35	✅	❌	❌	N / N	⭐️ 4.8 (120)
Cozy 2 Bedroom Beach Apartment	$20,817	$66	82%	2	1	2	$40	❌	❌	❌	Y / N	⭐️ 4.8 (112)
Remodeled🛏sleeps4🌊stepsToTheBeach-Marbella	$21,398	$68	84%	2	1	2	$20	❌	❌	❌	Y / Y	⭐️ 4.8 (148)
Diamante del Sol-Pura Vida Paradise-Best location	$63,862	$209	80%	2	3	2	$85	✅	❌	❌	Y / Y	⭐️ 5 (47)
Diamante 702s - Downtown Beachfront, Amazing Views!	$85,524	$291	79%	2	3	3	$55	✅	❌	❌	Y / Y	⭐️ 5 (135)
Luxury Beach Front Condo with pool. Fifth floor.	$75,572	$232	89%	2	3	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (117)
Slice Of Paradise $55/night	$17,234	$55	81%	2	1	2	$35	✅	❌	❌	N / Y	⭐️ 4.9 (135)
Oceanfront Luxury Dual Master Stes min walk 2 town	$62,112	$220	74%	2	3	2	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (81)

Return Metrics

-2.72% 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)	-$2,306	-$4,613	-$6,919	-$9,226	-$11,532	-$23,065	-$69,196
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$272,000	$272,000	$272,000	$272,000	$272,000	$272,000	$272,000
Down Payment	$68,000	$68,000	$68,000	$68,000	$68,000	$68,000	$68,000
Property Appreciation	$10,200	$20,706	$31,527	$42,672	$54,153	$116,931	$485,269
Total Return	$347,893	$356,092	$364,607	$373,446	$382,620	$433,866	$756,073

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.72%

Cap Rate

6.06%

Return on Investment

13.26%

61101 C. Bribri Jacó, Provincia de Puntarenas

2 bed • 2 bath • 6 guests

Purchase Price

$39,435

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $183/night at 59% occupancy.Projected nightly rate is $154/night at 69% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$39,943

Avg annual revenue

69%

Avg occupancy rate

$154

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

$10k

$35k

$60k

$85k

-$2,307

Profit

Revenue

$39,435

Operating Expenses

$18,807

Operating Income

$20,629

Mortgage & Taxes

$22,935

Profit (Cash Flow)

-$2,307

$84,700

Cash Investment

Down Payment

$68,000

Renos & Furnishing

$6,500

Closing Costs

$10,200

Total

$84,700

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.72%

Cap Rate

6.06%

Return on Investment

13.26%