Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Boulevard Costa del Sol, El Salvador

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$51,682

Profit (Cash Flow)

$16,191

Cash on Cash Return

372.2%

Annual Revenue

$51,682

AirDNA projects $148/night at 41% occupancy ($22,163). Airbtics projects $235/night at 38% occupancy ($32,616). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 50% occupancy rate, $283 rate per night.

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

Percentiles25%50%75%90%
Revenue$17,936$28,503$52,527$72,595
Occupancy28%35%50%65%
Nightly Rate$173$219$283$301

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
$29,578
$179
44%
321$25✅❌❌N / N⭐️ 4.8 (46)
$48,466
$155
83%
321$30✅❌✅Y / Y⭐️ 4.8 (101)
$50,378
$187
72%
331$20✅❌❌Y / Y⭐️ 4.8 (67)
$43,310
$170
68%
331$20✅❌❌N / N⭐️ 4.8 (105)
$25,878
$108
63%
331$20✅❌❌N / N⭐️ 4.8 (109)
$41,578
$284
40%
341$0✅❌❌Y / Y⭐️ 4.8 (95)
$33,279
$301
30%
361$10✅❌❌Y / Y⭐️ 4.7 (43)
$55,403
$217
69%
341$25✅❌❌N / Y⭐️ 4.9 (23)
$44,305
$269
45%
321$0✅❌✅Y / N⭐️ 5 (28)
$22,926
$174
36%
331$0✅❌❌N / N⭐️ 4.7 (18)
$47,755
$233
56%
331$0✅❌❌N / N⭐️ 3.6 (6)
$24,626
$135
48%
321$35✅❌❌N / N⭐️ 4.8 (30)
$50,947
$290
48%
321$0✅❌✅N / N⭐️ 4.8 (29)
$93,725
$582
44%
351$0✅❌❌N / Y⭐️ 5 (9)
$54,955
$231
65%
321$0✅❌✅N / N⭐️ 4.8 (44)
$35,180
$178
54%
321$0✅❌❌N / N⭐️ 4.4 (126)
$33,855
$267
34%
342$45✅❌❌N / N⭐️ 5 (22)
$12,633
$113
30%
331$10✅❌✅N / N⭐️ 4.5 (28)
$25,997
$200
35%
321$15✅❌❌Y / N⭐️ 4 (2)
$21,343
$171
33%
351$25✅❌✅N / N⭐️ 4.8 (96)
$23,501
$207
30%
321$30✅❌❌N / N⭐️ 0 (0)
$39,918
$201
53%
321$30✅❌❌Y / Y⭐️ 5 (9)
$56,462
$400
38%
341$55✅❌✅N / N⭐️ 4.3 (18)
$27,633
$151
50%
332$0✅❌❌Y / N⭐️ 4.3 (4)
$18,360
$150
31%
321$75❌❌❌N / N⭐️ 4.5 (52)
$18,584
$150
33%
331$50✅❌✅N / N⭐️ 4 (4)
$51,691
$222
62%
321$36✅❌✅Y / N⭐️ 4 (3)
$17,942
$129
38%
331$0✅❌✅N / N⭐️ 0 (4)
$52,265
$476
30%
361$0✅❌❌Y / Y⭐️ 0 (2)

Return Metrics

372.21% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$16,191$32,382$48,574$64,765$80,957$161,914$485,743
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$16,191$32,382$48,574$64,765$80,957$161,914$485,743

Property Appreciation:

2%

Revenue Appreciation:

0%

Cash on Cash Return

372.21%

Payback Period Days

98

Return on Investment

372.21%

property-location

Boulevard Costa del Sol La Paz

3 bed • 2 bath • 8 guests

$51,682

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $148/night at 41% occupancy.Projected nightly rate is $235/night at 38% occupancy.

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.

$32,089

Avg annual revenue

38%

Avg occupancy rate

$235

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

$35k

$65k

$95k

Sign up to see the data on 40 all comparables

$16,191

Profit

Revenue

$51,682

Operating Expenses

$11,491

Operating Income

$40,191

Net Effective Rent

$24,000

Profit (Cash Flow)

$16,191

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

372.21%

Payback Period Days

98