Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Avenida Manquehue Norte 966, Las Condes, Chile

2 bed • 1.5 bath • 4 guests • $330,000

BNB

Calc

Annual Revenue

$35,502

Profit (Cash Flow)

$27,111

Cap Rate

8.2%

Annual Revenue

$35,502

AirDNA projects $105/night at 85% occupancy ($32,598). Airbtics projects $109/night at 80% occupancy ($31,849). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 90% occupancy rate, $108 rate per night.

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

Percentiles25%50%75%90%
Revenue$28,034$33,461$41,472$44,968
Occupancy74%81%92%94%
Nightly Rate$101$110$120$127

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
$26,444
$106
64%
222$46✅❌❌Y / Y⭐️ 5 (24)
$39,105
$113
93%
223$40✅❌✅Y / Y⭐️ 5 (72)
$13,586
$102
34%
222$47❌❌❌N / N⭐️ 5 (7)
$20,291
$108
49%
222$46✅❌❌Y / Y⭐️ 4.5 (94)
$30,671
$108
75%
222$41✅❌❌Y / Y⭐️ 5 (124)
$38,824
$121
86%
222$46✅❌❌Y / Y⭐️ 4.5 (13)
$37,663
$116
86%
222$41✅❌✅N / Y⭐️ 4.5 (59)
$28,579
$112
68%
221$37✅❌❌Y / Y⭐️ 5 (52)
$43,325
$124
94%
222$39✅❌✅Y / Y⭐️ 5 (202)
$36,513
$111
88%
222$40✅❌✅Y / Y⭐️ 5 (44)
$29,375
$102
76%
222$50✅❌❌Y / Y⭐️ 4.5 (32)
$29,184
$116
67%
222$41✅❌❌Y / Y⭐️ 5 (29)
$38,694
$127
81%
221$36✅❌❌Y / Y⭐️ 5 (111)
$40,952
$120
92%
222$39✅❌✅Y / Y⭐️ 5 (108)
$37,312
$121
81%
221$36✅❌❌Y / Y⭐️ 5 (119)
$35,491
$120
78%
222$41✅❌❌Y / Y⭐️ 5 (63)
$37,872
$132
76%
222$36✅❌❌Y / Y⭐️ 5 (84)
$46,752
$134
92%
224$102✅❌❌Y / Y⭐️ 5 (61)
$29,678
$108
73%
222$41✅❌❌Y / Y⭐️ 5 (109)
$30,302
$86
92%
211$42✅❌✅Y / Y⭐️ 5 (68)
$26,427
$76
93%
223$31✅❌❌Y / Y⭐️ 4.5 (134)
$37,277
$107
93%
223$37✅❌✅Y / Y⭐️ 5 (166)
$32,861
$112
78%
222$40✅❌✅Y / Y⭐️ 5 (43)
$36,037
$110
87%
222$40✅❌✅Y / Y⭐️ 5 (52)
$36,800
$99
100%
223$31✅❌❌Y / Y⭐️ 5 (158)
$27,780
$115
66%
212$0✅❌❌Y / Y⭐️ 4.5 (37)
$29,712
$82
99%
222$0❌❌✅Y / Y⭐️ 5 (84)
$42,192
$126
90%
222$40✅❌✅Y / Y⭐️ 5 (70)
$38,595
$109
95%
223$40✅❌✅Y / Y⭐️ 5 (45)
$32,374
$108
79%
223$75✅❌❌Y / Y⭐️ 5 (46)
$32,084
$96
89%
223$40✅❌❌Y / Y⭐️ 5 (142)
$25,696
$83
81%
222$41✅❌❌N / Y⭐️ 4 (17)
$26,902
$88
81%
223$40✅❌❌N / Y⭐️ 4.5 (165)
$41,668
$115
98%
222$41✅❌✅Y / Y⭐️ 5 (45)
$28,909
$113
68%
221$40✅❌❌Y / N⭐️ 4.5 (27)
$32,531
$93
94%
221$26✅❌✅Y / Y⭐️ 5 (29)
$24,955
$88
74%
222$41✅❌❌N / Y⭐️ 4.5 (38)
$26,722
$95
74%
222$37✅❌❌Y / Y⭐️ 4.5 (45)
$48,210
$148
89%
222$0✅❌✅Y / Y⭐️ 5 (67)
$23,581
$140
45%
224$60✅❌❌N / Y⭐️ 4.5 (125)

Return Metrics

56.85% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$27,111$54,222$81,334$108,445$135,557$271,114$813,343
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$297,000$297,000$297,000$297,000$297,000$297,000$297,000
Down Payment$33,000$33,000$33,000$33,000$33,000$33,000$33,000
Property Appreciation$9,900$20,097$30,599$41,417$52,560$113,492$470,996
Total Return$367,011$404,319$441,934$479,863$518,117$714,606$1,614,340

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

56.85%

Cap Rate

8.21%

Return on Investment

86.81%

property-location

966 Av. Manquehue Nte. 1 Las Condes, Región Metropolitana

2 bed • 1.5 bath • 4 guests

188

Airbnb Investor Score

$6,494

Annual Profit

8.2%

Cap Rate

56.9%

Cash on Cash

$35,502

Annual Revenue

This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
AirDNA projects $105/night at 85% occupancy ($32,598.02). Airbtics projects $109/night at 80% occupancy ($31,849).

Top 31% of comparables

Top 63% 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.

$33,048

Avg annual revenue

80%

Avg occupancy rate

$109

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

$15k

$25k

$35k

$50k

Sign up to see the data on 40 all comparables

$27,111

Profit

Revenue

$35,502

Operating Expenses

$8,390

Operating Income

$27,111

Mortgage & Taxes

$0

Profit (Cash Flow)

$27,111

$37,782

Cash Investment

Down Payment

$33,000

Renos & Furnishing

$4,782

Total

$37,782

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

56.85%

Cap Rate

8.21%