BNBCalc Short Term Rental Rental Arbitrage Analysis Ave Fabio Herrera, Baní 94000, Dominican Republic

4 bed • 4 bath • 8 guests • $0

BNB

Calc

Annual Revenue

Profit (Cash Flow)

-$13,200

Cash on Cash Return

-113.8%

Annual Revenue

AirDNA projects $176/night at 29% occupancy ($18,642).

BNB Calc projects a 100% occupancy rate, $0 rate per night.

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

Return Metrics

-113.79% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$13,200	-$26,400	-$39,600	-$52,800	-$66,000	-$132,000	-$396,000
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	-$13,200	-$26,400	-$39,600	-$52,800	-$66,000	-$132,000	-$396,000

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-113.79%

Payback Period Days

Return on Investment

-113.79%

Ave Fabio Herrera Baní, Peravia, 94000

4 bed • 4 bath • 8 guests

Monthly Rent

$0

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$13,200

Profit

Revenue

Operating Expenses

$7,200

Operating Income

-$7,200

Net Effective Rent

$6,000

Profit (Cash Flow)

-$13,200

$11,600

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$600

Total

$11,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-113.79%

Payback Period Days