BNBCalc Short Term Rental Rental Arbitrage Analysis Boulevard de la Media Luna, Carolina, , 00987

3 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$39,676

Profit (Cash Flow)

$6,680

Cash on Cash Return

103.2%

Annual Revenue

$39,676

AirDNA projects $193/night at 53% occupancy ($37,360). Airbtics projects $153/night at 71% occupancy ($39,676). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 71% occupancy rate, $153 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,338	$39,402	$55,380	$81,094
Occupancy	60%	72%	83%	90%
Nightly Rate	$116	$145	$177	$240

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Near Airport,Pool table,Solar Panel,Gated Communit	$55,566	$178	83%	3	1	2	$99	✅	❌	❌	N / Y	⭐️ 5 (98)
Casa flora GEM SPOT close TO EVERYthing	$34,459	$145	64%	3	2	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (38)
Celeste’s Beautiful House / 10 min to SJU Airport	$42,479	$177	60%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (30)
Happy Life	$45,289	$198	61%	3	2	1	$60	❌	❌	❌	N / Y	⭐️ 5 (134)
Casa amplia y cómoda	$32,916	$164	53%	3	2	1	$100	❌	❌	❌	N / Y	⭐️ 5 (39)
Casita linda 3/1 a minutos de aeropuerto y playas	$42,778	$145	79%	3	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (69)
CasaBlanc lugar Acogedor Cerca de todo	$42,827	$116	97%	3	1	1	$40	❌	❌	✅	N / N	⭐️ 5 (158)
1st floor apt, close to airport & beach	$31,638	$146	56%	3	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (83)
Samoa's Boho (10min from the airport) + Car rental	$46,292	$145	86%	3	2	1	$50	❌	❌	❌	N / Y	⭐️ 5 (163)
San Juan Magical View+7 Min to Airport + Parking!	$34,871	$102	90%	3	1	2	$115	❌	❌	❌	N / Y	⭐️ 5 (25)
Entire-Lake View Condo 3BD/1BATH+ Parking+Office	$23,666	$102	60%	3	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (84)
Casa Kenia	$103,539	$356	79%	3	2.5	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (92)
Divine Penthouse with Terrace	$39,338	$143	73%	3	2	2	$125	❌	❌	❌	N / Y	⭐️ 4.5 (26)
Pool/3BR 11 min SJU airprt/beach	$16,527	$44	90%	3	1.5	4	$200	✅	❌	❌	Y / Y	⭐️ 5 (44)
Casa Entera Country Club Carolina	$16,672	$92	47%	3	2	3	$75	❌	❌	✅	N / N	⭐️ 5 (135)
Luxury Remodeled Apt 2 Nine 14	$37,426	$133	75%	3	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
Close To Everything w/ Pool Accommodates 6-Floor 1	$47,517	$151	85%	3	1	2	$99	✅	❌	❌	N / Y	⭐️ 5 (139)
Lovely 2nd floor apt, close to airport & beach	$38,770	$149	69%	3	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (83)
Casa Monte Carlos	$63,681	$277	62%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (38)
Home base in metro area, shopping & main roads	$28,126	$89	85%	3	1	4	$40	❌	❌	✅	N / Y	⭐️ 5 (31)
Tu Rincón en la Ciudad	$26,379	$95	73%	3	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (71)
Country Club Village 3	$40,397	$115	95%	3	1	3	$75	❌	❌	❌	N / N	⭐️ 5 (107)
Cerca del morro, playas y mall	$31,981	$117	71%	3	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (54)
Penthouse near the airport, malls and beaches	$51,918	$257	54%	3	2.5	150	$150	✅	✅	✅	Y / Y	⭐️ 4.5 (15)
"Vacation Home with Pool, BBQ-Prime Location	$50,719	$239	54%	3	2	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (83)
Cozy/Spacious House (Private Pool & Power Backup)	$57,740	$179	85%	3	2	3	$80	✅	❌	✅	Y / Y	⭐️ 5 (27)
Casa Blanca	$43,867	$122	96%	3	1	3	$150	❌	❌	❌	N / Y	⭐️ 5 (42)
Big private house close to the airport & beaches.	$35,199	$189	49%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (45)
Lux Oasis 10min away from Beach, Malls and Airport	$52,659	$166	84%	3	1	2	$89	❌	✅	✅	Y / Y	⭐️ 4.5 (81)
NEW! 3 Bedroom 2 Bath Townhouse! GREAT LOCATION! 5min from Isla Verde & Airport! Walk to Mall of SJ	$39,897	$148	69%	3	2	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (85)
MY BEAUTIFUL SUMMER	$43,529	$159	73%	3	1	3	$145	✅	❌	❌	Y / Y	⭐️ 5 (95)
Deco Tropical Casita in the heart of Carolina	$24,706	$132	47%	3	2	2	$150	❌	❌	✅	N / Y	⭐️ 5 (34)
10mins from airport and beaches	$40,858	$141	76%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (56)
CasitadelCentro	$72,508	$268	71%	3	3	2	$140	✅	❌	❌	Y / Y	⭐️ 5 (46)
VillaTeresa1 fully equipped, great location	$38,019	$187	54%	3	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (16)
Jeremiah Beautiful Home ( 6 min from airport)	$27,735	$99	70%	3	1	3	$150	❌	❌	❌	N / N	⭐️ 5 (155)
Tropical 3 near Beach & Airport	$34,804	$120	76%	3	2	2	$130	❌	❌	✅	N / Y	⭐️ 4.5 (29)
Comfortable apartment near the airport and beache.	$19,762	$107	48%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Latin Siesta	$35,519	$117	79%	3	2	3	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (24)
My beautiful summer 2 a place to relax	$34,409	$139	64%	3	1	3	$145	❌	✅	❌	Y / N	⭐️ 5 (17)

Return Metrics

103.15% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,680	$13,360	$20,040	$26,720	$33,400	$66,800	$200,401
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	$6,680	$13,360	$20,040	$26,720	$33,400	$66,800	$200,401

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

103.15%

Payback Period Days

354

Return on Investment

103.15%

Boulevard de la Media Luna Carolina, 00987

3 bed • 2 bath • 4 guests

Monthly Rent

$39,676

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $193/night at 53% occupancy.Projected nightly rate is $153/night at 71% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$40,674

Avg annual revenue

71%

Avg occupancy rate

$153

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

$45k

$75k

$105k

$6,680

Profit

Revenue

$39,676

Operating Expenses

$13,796

Operating Income

$25,880

Net Effective Rent

$19,200

Profit (Cash Flow)

$6,680

$6,476

Cash Investment

Renos & Furnishing

$6,376

Setup Costs

$100

Total

$6,476

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

103.15%

Payback Period Days

354