BNBCalc Short Term Rental Investment Analysis Av. Sta. Fe 1600, C1060 CABA, Argentina

3 bed • 2 bath • 8 guests • $70,000

BNB

Calc

Report by:

michael@kalimeraexperience.com

Annual Revenue

$28,263

Profit (Cash Flow)

$12,300

Cap Rate

22.9%

Annual Revenue

$28,263

AirDNA projects $146/night at 53% occupancy ($28,262).

BNB Calc projects a 53% occupancy rate, $146 rate per night.

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

Return Metrics

54.72% 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)	$12,300	$24,600	$36,901	$49,201	$61,502	$123,004	$369,013
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$986	$2,012	$3,080	$4,192	$5,349	$11,880	$55,999
Down Payment	$14,000	$14,000	$14,000	$14,000	$14,000	$14,000	$14,000
Property Appreciation	$2,100	$4,263	$6,490	$8,785	$11,149	$24,074	$99,908
Total Return	$29,386	$44,876	$60,473	$76,179	$92,000	$172,959	$538,922

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

54.72%

Cap Rate

22.9%

Return on Investment

68.45%

1600 Av. Sta. Fe Buenos Aires, Buenos Aires, C1060

3 bed • 2 bath • 8 guests

Purchase Price

$28,263

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,300

Profit

Revenue

$28,263

Operating Expenses

$12,229

Operating Income

$16,034

Mortgage & Taxes

$3,733

Profit (Cash Flow)

$12,300

$22,476

Cash Investment

Down Payment

$14,000

Renos & Furnishing

$6,376

Closing Costs

$2,100

Total

$22,476

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

54.72%

Cap Rate

22.9%

Return on Investment

68.45%