BNBCalc Short Term Rental Investment Analysis Alfonso Brintrup 1515, Puerto Varas, Chile

2 bed • 1 bath • 1 guests • $135,000

BNB

Calc

Annual Revenue

$15,779

Profit (Cash Flow)

-$3,813

Cap Rate

2.5%

Annual Revenue

$15,779

AirDNA projects $65/night at 59% occupancy ($14,007). Airbtics projects $80/night at 54% occupancy ($15,778). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 54% occupancy rate, $80 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$9,635	$14,288	$22,140	$35,292
Occupancy	41%	53%	66%	90%
Nightly Rate	$64	$73	$90	$105

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cabaña de Turismo - Súper Oferta	$11,057	$53	57%	2	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (286)
Bello y acogedor departamento en Puerto Varas	$16,908	$55	82%	2	1	2	$20	❌	❌	❌	N / Y	⭐️ 5 (75)
Nuevo y cómodo departamento 2D2B	$15,246	$68	58%	2	1	2	$31	❌	❌	❌	Y / Y	⭐️ 5 (58)
Precioso Departamento 4 personas en Puerto Varas	$12,155	$81	41%	2	2	2	$0	❌	❌	✅	N / Y	⭐️ 5 (20)
CABAÑA A PASOS DEL CENTRO DE PUERTO VARAS	$10,475	$54	53%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Depto 5 estrellas con hermosa vista y ubicación	$19,359	$77	66%	2	2	2	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Cabaña en parcela para 4 personas en Puerto Varas	$12,465	$64	53%	2	1	3	$15	❌	❌	❌	Y / Y	⭐️ 5 (59)
Dpto Tv Wifi Estacionamiento Central 2H/2B	$16,338	$72	62%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (74)
Departamento en Puerto Varas	$11,477	$56	56%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (7)
"Depto nuevo, lugar tranquilo & excelente vista"	$12,626	$75	46%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (70)
Departamento Puerto Varas	$19,062	$62	84%	2	2	2	$0	❌	❌	❌	Y / N	⭐️ 5 (32)
Acogedor dpto en puerto varas	$11,595	$72	44%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Depto amoblado con estacionamiento privado 4 pers	$16,652	$65	70%	2	2	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Lindo depto en Puerto Varas	$8,564	$65	36%	2	2	2	$0	❌	❌	❌	Y / N	⭐️ 5 (8)
Maravilloso depto., full equipado en Puerto Varas	$10,256	$68	41%	2	2	2	$26	❌	❌	❌	Y / Y	⭐️ 5 (22)
Depto Sereno en Puerto Varas	$15,013	$98	41%	2	2	2	$16	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Hermoso departamento Pto Varas	$11,746	$66	48%	2	2	1	$31	❌	❌	❌	Y / Y	⭐️ 0 (0)
Cómodo departamento vacacional	$18,024	$85	56%	2	2	1	$31	❌	❌	✅	Y / Y	⭐️ 5 (10)
cabaña de ambiente familiar	$6,282	$44	39%	2	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (10)
Vistas de ensueño de la ciudad	$16,800	$90	51%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Cómodo Depto. 4 Personas Condominio Puerto Varas	$22,806	$105	57%	2	2	1	$37	❌	❌	✅	Y / Y	⭐️ 4 (4)
Nuevo y moderno departamento, ubicación central	$23,469	$69	90%	2	1	2	$26	❌	❌	❌	Y / Y	⭐️ 5 (26)
Departamento en Puerto Varas (Casa Pumahue)	$27,999	$85	90%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Cabaña Martin Pescador/tinaja	$10,073	$64	43%	2	1	3	$0	❌	❌	✅	N / N	⭐️ 5 (5)
Cómodo Departamento en Puerto Varas	$17,420	$70	68%	2	2	4	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Lindo y cómodo departamento Puerto Varas	$14,160	$94	41%	2	1	2	$9	❌	❌	❌	N / Y	⭐️ 5 (100)
Departamento 100% Equipado en Puerto Varas!	$19,315	$91	58%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Departamento en Puerto Varas	$17,883	$102	46%	2	2	2	$37	❌	❌	❌	N / N	⭐️ 5 (7)
Departamento centro Puerto Varas	$27,777	$81	93%	2	2	3	$32	❌	❌	❌	Y / Y	⭐️ 5 (19)
Full Departamento en condominio cerrado	$27,018	$74	99%	2	2	2	$28	❌	❌	✅	Y / Y	⭐️ 0 (0)
Apartamento en Puerto Varas	$15,427	$86	49%	2	2	2	$0	❌	❌	❌	N / Y	⭐️ 5 (7)
Cómodo y relajado depa nuevo! Parte de AdxD	$27,545	$106	71%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Descanso en lo mejor del sur de Chile	$34,038	$93	100%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
Precioso departamento! Parte de AdxD	$27,665	$135	56%	2	2	2	$0	❌	❌	❌	N / Y	⭐️ 5 (1)

Return Metrics

-10.66% 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)	-$3,812	-$7,625	-$11,438	-$15,251	-$19,064	-$38,129	-$114,387
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$107,999	$107,999	$107,999	$107,999	$107,999	$107,999	$107,999
Down Payment	$27,000	$27,000	$27,000	$27,000	$27,000	$27,000	$27,000
Property Appreciation	$4,050	$8,221	$12,518	$16,943	$21,502	$46,428	$192,680
Total Return	$135,237	$135,595	$136,079	$136,692	$137,437	$143,299	$213,293

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.66%

Cap Rate

2.5%

Return on Investment

5.98%

1515 Alfonso Brintrup Puerto Varas, Los Lagos

2 bed • 1 bath • 1 guests

Purchase Price

-40

Airbnb Investor Score

-$3,812

Annual Profit

2.5%

Cap Rate

-10.7%

Cash on Cash

$15,779

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $65/night at 59% occupancy.Projected nightly rate is $80/night at 54% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$15,563

Avg annual revenue

54%

Avg occupancy rate

$80

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

$5k

$15k

$25k

$35k

-$3,813

Profit

Revenue

$15,779

Operating Expenses

$12,392

Operating Income

$3,387

Mortgage & Taxes

$7,200

Profit (Cash Flow)

-$3,813

$35,738

Cash Investment

Down Payment

$27,000

Renos & Furnishing

$4,688

Closing Costs

$4,050

Total

$35,738

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.66%

Cap Rate

2.5%

Return on Investment

5.98%