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 Av. Brasil, Montevideo Montevideo Department, Uruguay

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$30,250

Profit (Cash Flow)

$9,090

Cash on Cash Return

189.9%

Annual Revenue

$30,250

AirDNA projects $64/night at 71% occupancy ($16,596). Airbtics projects $91/night at 67% occupancy ($22,268). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 82% occupancy rate, $101 rate per night.

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

Percentiles25%50%75%90%
Revenue$12,172$18,646$31,112$47,570
Occupancy53%67%82%94%
Nightly Rate$61$74$101$135

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
Apto completo en Pocitos

No image available

$14,757
$56
72%
212$0❌❌❌Y / Y⭐️ 5 (80)
Quiet environment, House with garden and parking

No image available

$18,360
$61
81%
214$50❌❌❌Y / Y⭐️ 4.9 (137)
comodo y cerca de todo

No image available

$20,735
$63
88%
212$26❌❌❌Y / Y⭐️ 5 (37)
Apartamento muy lindo y cómodo.

No image available

$21,100
$88
60%
222$65❌❌❌Y / Y⭐️ 4.8 (18)
Apartamento en Pocitos a Mts de Rambla con Cochera

No image available

$25,518
$91
74%
223$45❌❌❌Y / Y⭐️ 4.8 (17)
Apartamento a nuevo y muy funcional.

No image available

$11,114
$59
50%
213$24❌❌❌N / N⭐️ 4.8 (42)
Apto reciclado 2 ambientes, Pocitos.

No image available

$19,471
$80
66%
217$40❌❌✅Y / Y⭐️ 4.8 (18)
Apartamento en pocitos ideal turistas

No image available

$14,698
$114
33%
221$25❌❌❌N / Y⭐️ 4.7 (3)
Cómodo apto en pleno pocitos.

No image available

$18,446
$72
70%
211$0❌❌✅Y / N⭐️ 4.7 (18)
Super apartamento a 1 cuadra de la playa.

No image available

$14,320
$56
68%
213$50❌❌❌N / Y⭐️ 4.7 (192)
Hermoso Apartamento en Pocitos

No image available

$19,927
$87
60%
222$30❌❌❌Y / N⭐️ 5 (114)
Alojamiento moderno y cómodo cerca playa Pocitos.

No image available

$29,764
$83
97%
223$45❌❌❌Y / Y⭐️ 4.9 (41)
Apartamento 2 dormitorios en excelente ubicación

No image available

$13,690
$56
65%
213$22❌❌❌N / Y⭐️ 4.8 (49)
Playa y confort

No image available

$43,042
$120
98%
233$0❌❌❌Y / Y⭐️ 5 (38)
Beautiful apartment with breathtaking views

No image available

$40,414
$145
74%
232$60❌❌❌Y / Y⭐️ 5 (64)
Acogedor apartamento en la mejor ubicación

No image available

$23,592
$73
86%
212$32❌❌❌Y / Y⭐️ 5 (53)
Dos dormitorios… Cerca de todo

No image available

$12,406
$45
73%
213$42❌❌❌Y / Y⭐️ 5 (27)
Moderno y luminoso a metros de Tres Cruces

No image available

$11,438
$65
44%
222$48❌❌✅Y / Y⭐️ 4.8 (74)
Casa 2 pisos para 4 personas.

No image available

$8,968
$50
49%
211$0❌❌✅N / N⭐️ 4.7 (91)
Casa en Pocitos

No image available

$21,184
$62
91%
221$46❌❌❌Y / Y⭐️ 4.9 (38)
awesome location! cozy & modern - entire house

No image available

$19,269
$101
48%
224$45❌❌❌Y / Y⭐️ 5 (2)
Lindo apartamento en Punta Carretas.

No image available

$19,611
$57
94%
223$0❌❌❌N / Y⭐️ 5 (138)
Amplio apto en Parque Batlle

No image available

$16,347
$80
54%
213$21❌❌❌Y / Y⭐️ 5 (3)
Luminoso apartamento renovado en Parque Rodó

No image available

$16,740
$63
70%
212$50❌❌❌Y / Y⭐️ 5 (59)
Unique Loft in Pocitos

No image available

$45,891
$156
79%
212$40❌❌✅Y / Y⭐️ 4.9 (105)
Apartamento nuevo en Pocitos a pasos de la Rambla

No image available

$25,749
$76
91%
222$25❌❌❌Y / Y⭐️ 4.8 (82)
Excelente Ubicación Para Disfrutar de la Ciudad

No image available

$30,000
$134
60%
222$35❌❌❌N / Y⭐️ 4.9 (78)
Apartamento en Montevideo

No image available

$20,162
$93
58%
222$35❌❌❌Y / Y⭐️ 5 (18)
BEST PLACE DESIGN FLAT

No image available

$20,099
$61
89%
213$30❌❌✅Y / Y⭐️ 4.8 (129)
Pocitos,rooftop,diseño y confort

No image available

$35,249
$162
58%
224$50❌❌❌Y / Y⭐️ 4.9 (16)
My home, your home

No image available

$17,861
$61
80%
213$0❌❌✅Y / Y⭐️ 4.7 (31)
Apartamento Impecable en Barrio Pocitos Nuevo

No image available

$15,162
$73
53%
222$60❌❌❌Y / Y⭐️ 4.8 (77)
Cozy Flat 2 bedrooms at Pocitos, Montevideo

No image available

$19,350
$52
98%
212$35❌❌✅N / Y⭐️ 4.8 (238)
La Casa de Antonia, cálido apartamento en Pocitos

No image available

$16,080
$69
62%
222$79❌❌❌Y / Y⭐️ 4.9 (35)
Apartamento Punta Carretas, Montevideo

No image available

$11,089
$101
30%
223$0❌❌❌Y / Y⭐️ 4.7 (15)
Departamento en Pocitos excelente ubicación

No image available

$14,077
$99
37%
223$50❌❌❌Y / Y⭐️ 4.8 (19)
Rambla y Gonzalo de orgaz, super moderno 401

No image available

$27,698
$129
58%
227$50❌❌✅Y / Y⭐️ 4.8 (36)
Gran espacialidad en el corazón del Parque Rodó.

No image available

$21,656
$105
52%
213$60❌❌❌Y / Y⭐️ 5 (18)
One bedroom apartment in Pocitos

No image available

$23,431
$66
97%
212$0❌❌❌N / Y⭐️ 5 (45)

Return Metrics

189.85% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$9,090$18,180$27,270$36,360$45,450$90,900$272,701
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$9,090$18,180$27,270$36,360$45,450$90,900$272,701

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

189.85%

Payback Period Days

192

Return on Investment

189.85%

property-location

Av. Brasil Montevideo, Departamento de Montevideo, 11300

2 bed • 1 bath • 4 guests

$30,250

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $64/night at 71% occupancy ($16,596.68). Airbtics projects $91/night at 67% occupancy ($22,268).

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$21,197

Avg annual revenue

67%

Avg occupancy rate

$91

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

$20k

$35k

$45k

Sign up to see the data on 40 all comparables

$9,090

Profit

Revenue

$30,250

Operating Expenses

$12,759

Operating Income

$17,490

Net Effective Rent

$8,400

Profit (Cash Flow)

$9,090

$4,788

Cash Investment

Renos & Furnishing

$4,688

Setup Costs

$100

Total

$4,788

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

189.85%

Payback Period Days

192

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service