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 Rental Arbitrage Analysis Almeda Ave, Naga, Bicol,

2 bed β€’ 3 bath β€’ 6 guests β€’ $0

BNB

Calc

Annual Revenue

$6,903

Profit (Cash Flow)

-$8,994

Cash on Cash Return

-131.3%

Annual Revenue

$6,903

AirDNA projects $36/night at 38% occupancy ($4,996). Airbtics projects $54/night at 35% occupancy ($6,903). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 35% occupancy rate, $54 rate per night.

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

Percentiles25%50%75%90%
Revenue$3,980$7,091$9,984$11,429
Occupancy24%36%48%52%
Nightly Rate$45$53$56$59

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Tiny Home in Naga City!

No image available

$8,532
$44
50%
221$20❌❌❌Y / Y⭐️ 5 (55)
Casa Melliso

No image available

$13,354
$61
59%
221$5❌❌❌Y / N⭐️ 4.9 (10)
Wi-Fi Ready 2Bedroom-1Bath Guest Suite by WHOA!

No image available

$7,643
$58
36%
212$0βŒβŒβœ…N / Y⭐️ 5 (16)
Pong-Peng’s Airbnb

No image available

$6,763
$44
42%
221$0βŒβŒβœ…Y / N⭐️ 4.8 (15)
Naga City Centro perfect Stay

No image available

$6,813
$46
40%
211$4❌❌❌N / N⭐️ 4.5 (14)
2 BR Condo w/ Balcony (Erwanos Crib)4-6 pax

No image available

$18,776
$95
54%
211$0❌❌❌Y / Y⭐️ 5 (14)
2BR 1CR FastWiFi SmartTVcable Parking Kitchen (G)

No image available

$7,754
$45
47%
213$9❌❌❌Y / N⭐️ 4.8 (49)
Avenue Apartelle

No image available

$5,856
$50
32%
211$0βŒβŒβœ…N / N⭐️ 4.9 (16)
Deca Sentrio 2 Bedroom Condo

No image available

$10,826
$58
51%
211$0❌❌❌Y / Y⭐️ 4.5 (2)

Return Metrics

-131.3% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$8,994-$17,988-$26,982-$35,977-$44,971-$89,942-$269,828
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return-$8,994-$17,988-$26,982-$35,977-$44,971-$89,942-$269,828

Property Appreciation:

2%

Revenue Appreciation:

0%

Cash on Cash Return

-131.3%

Payback Period Days

0

Return on Investment

-131.3%

property-location

Almeda Ave Naga, Bicol

2 bed β€’ 3 bath β€’ 6 guests

$6,903

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $36/night at 38% occupancy.Projected nightly rate is $54/night at 35% occupancy.

Top 48% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$7,321

Avg annual revenue

35%

Avg occupancy rate

$54

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$10k

$15k

$20k

Sign up to see the data on 15 all comparables

-$8,994

Profit

Revenue

$6,903

Operating Expenses

$12,897

Operating Income

-$5,994

Net Effective Rent

$3,000

Profit (Cash Flow)

-$8,994

$6,850

Cash Investment

Renos & Furnishing

$6,750

Setup Costs

$100

Total

$6,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-131.3%

Payback Period Days

0