BNBCalc Short Term Rental Investment Analysis Brixton St, Pasig, NCR,

1 bed • 1 bath • 3 guests • $60,000

BNB

Calc

Annual Revenue

$9,116

Profit (Cash Flow)

-$2,799

Cap Rate

0.4%

Annual Revenue

$9,116

AirDNA projects $31/night at 57% occupancy ($6,453). Airbtics projects $32/night at 54% occupancy ($6,311). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, $39 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$4,036	$6,288	$8,747	$12,734
Occupancy	45%	54%	64%	76%
Nightly Rate	$24	$31	$36	$44

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sofia's Haven Kapitolyo Pasig	$2,742	$34	19%	1	1.5	3	$9	✅	❌	❌	Y / Y	⭐️ 0 (1)
Condo in pasig	$9,698	$29	90%	1	1	1	$5	✅	❌	❌	Y / N	⭐️ 5 (92)
Your Home Away From Home	$11,409	$33	92%	1	1	1	$9	✅	❌	❌	N / Y	⭐️ 5 (470)
Joy's Place in Mandaluyong	$3,274	$20	38%	1	1	2	$12	❌	❌	❌	N / N	⭐️ 5 (4)
Chic Modern Vibe Condo near BGC, Ortigas & Makati	$8,393	$41	53%	1	1	1	$11	✅	❌	❌	N / Y	⭐️ 5 (117)
BGC Ortigas\| Disney+PrimeNetflix Games BalconyPool	$9,808	$39	65%	1	1	1	$12	✅	❌	❌	N / Y	⭐️ 5 (88)
BGC Ortigas\| Disney+PrimeNetflix Games BalconyPool	$8,153	$38	55%	1	1	1	$12	✅	❌	❌	N / Y	⭐️ 5 (48)
Central 300mbpsNetflixDisneyPrime GamesBalconyPool	$9,323	$38	63%	1	1	1	$12	✅	❌	❌	N / Y	⭐️ 5 (93)
The Lounge I @ Pasig/BGC. Stylish. Cozy. High-End	$8,423	$44	51%	1	1	2	$7	✅	❌	✅	Y / Y	⭐️ 5 (39)
Unwynder's 1BR at Brixton Place	$8,134	$32	66%	1	1	1	$10	✅	❌	✅	N / Y	⭐️ 5 (167)
Fascinating 1BR in Kapitolyo near BGC	$6,013	$26	61%	1	1	1	$12	✅	❌	✅	Y / Y	⭐️ 5 (39)
Pasig BGC\| FastWifi Netflix PS4 Balcony Pool	$9,101	$45	54%	1	1.5	1	$7	❌	❌	❌	Y / Y	⭐️ 5 (117)
Luzzo Elegant Escape, 1 Br	$5,000	$34	39%	1	0	1	$9	❌	❌	✅	Y / Y	⭐️ 5 (6)
Cozy 1 BR couples getaway nr BGC	$7,279	$31	63%	1	1	1	$10	✅	❌	✅	N / Y	⭐️ 5 (52)
Superhost Cosy1BRCondo+PoolGymWIFI+Netflix+BoniMRT	$4,741	$22	57%	1	1	6	$9	✅	❌	❌	N / N	⭐️ 5 (37)
Relaxing Bedroom near BGC in Brixton Pasig	$6,251	$32	51%	1	1	1	$11	✅	❌	❌	N / Y	⭐️ 5 (68)
BGC, Ortigas, Makati \| FastWifi Pool \| 1BR Balcony	$7,576	$45	46%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 5 (22)
Near Bgc Ortigas 1Br Wi-Fi Netflix balcony skyline	$6,711	$28	62%	1	1	1	$9	✅	❌	❌	N / Y	⭐️ 4.5 (25)
Brand New Modern Condo near BGC w/ WIFI, pool, gym	$5,546	$23	64%	1	1	2	$7	✅	❌	❌	N / N	⭐️ 5 (15)
1BR Modern Tropical Pad Ortigas Kapitolyo	$5,844	$20	76%	1	1	5	$18	❌	❌	❌	Y / Y	⭐️ 5 (98)
Perfect4pets360°CityView w/TV 1min Drive 2 BGC	$5,839	$24	65%	1	2	1	$5	✅	❌	✅	Y / N	⭐️ 4.4 (21)
Gateway Regency	$4,216	$32	36%	1	1.5	2	$0	✅	❌	❌	N / N	⭐️ 0 (1)
Cozy deluxe unit in Kapitolyo	$3,030	$36	23%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 4.5 (25)
Minimalist staycation w/ NtFlx, HBO, Disney +	$9,327	$31	80%	1	1	1	$11	✅	❌	✅	N / Y	⭐️ 5 (47)
Accessible 1BR condo in the heart of Pasig	$5,814	$30	52%	1	1	30	$12	✅	❌	✅	Y / Y	⭐️ 5 (3)
Flourish 1 BR with Garden and Balcony by Anhika	$7,260	$43	45%	1	1	1	$11	✅	❌	❌	N / N	⭐️ 4.8 (11)
Avida Tower Turf bgc	$9,136	$64	39%	1	0	2	$0	❌	❌	❌	N / N	⭐️ 5 (11)
The Lounge III @ Pasig/BGC. Pool	$14,355	$53	74%	1	1	2	$0	✅	❌	✅	N / Y	⭐️ 5 (7)
High-End Skyline View w/balcony 1min Drive to BGC	$5,952	$24	67%	1	2	1	$5	✅	❌	✅	Y / Y	⭐️ 3.8 (13)
A homey 1BR Sheridan Towers in Mandaluyong City	$8,851	$31	78%	1	1	3	$11	✅	❌	❌	N / N	⭐️ 5 (19)
Condo unit near BGC Brixton Place Pasig City	$4,743	$24	54%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 5 (5)
1 bedroom condo in pasig	$5,161	$30	47%	1	0	3	$0	✅	❌	❌	Y / N	⭐️ 5 (3)
Amiable 360°City View w/balcony 1min Drive BGC	$4,457	$24	50%	1	2	1	$5	✅	❌	✅	Y / Y	⭐️ 4.6 (5)
Relax N Our 360°CityViewW/Balcony 5mins Walk 2 BGC	$4,630	$23	55%	1	2	1	$0	✅	❌	✅	Y / N	⭐️ 5 (1)
Complaisant w/ TV Skyline View min Drive 2 BGC	$4,781	$23	55%	1	2	1	$5	✅	❌	✅	Y / Y	⭐️ 4.3 (3)
New Condo 1BR - 7F with Balcony	$5,022	$28	49%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 5 (5)
High-End Skyline View w/balcony 1min Drive to BGC	$3,029	$23	36%	1	2	1	$0	✅	❌	✅	Y / N	⭐️ 4.3 (3)
Remarkable Skyline View 1 min Drive Near BGC	$4,856	$26	49%	1	2	1	$5	✅	❌	✅	Y / Y	⭐️ 0 (0)
Attractive 360°CityView w/balcony 1min Drive 2 BGC	$2,280	$26	23%	1	2	1	$5	✅	❌	✅	Y / Y	⭐️ 5 (1)
Brixton Place Staycation	$5,226	$34	42%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 0 (0)

Return Metrics

-17.57% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,798	-$5,597	-$8,396	-$11,194	-$13,993	-$27,987	-$83,962
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$845	$1,725	$2,640	$3,593	$4,585	$10,183	$47,999
Down Payment	$12,000	$12,000	$12,000	$12,000	$12,000	$12,000	$12,000
Property Appreciation	$1,200	$2,424	$3,672	$4,945	$6,244	$13,139	$48,681
Total Return	$11,246	$10,551	$9,916	$9,344	$8,836	$7,335	$24,719

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-17.57%

Cap Rate

0.41%

Return on Investment

-4.73%

Brixton St Pasig, Metro Manila

1 bed • 1 bath • 3 guests

Purchase Price

-76

Airbnb Investor Score

-$2,798

Annual Profit

0.4%

Cap Rate

-17.6%

Cash on Cash

$9,116

Annual Revenue

BNBCalc predicts this property will get $32 per night with 54% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 18% of comparables

Seasonality

40 Airbnb Comparables

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

$6,534

Avg annual revenue

54%

Avg occupancy rate

$32

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

$0k

$5k

$10k

$15k

-$2,799

Profit

Revenue

$9,116

Operating Expenses

$8,865

Operating Income

$251

Mortgage & Taxes

$3,050

Profit (Cash Flow)

-$2,799

$15,925

Cash Investment

Down Payment

$12,000

Renos & Furnishing

$2,125

Closing Costs

$1,800

Total

$15,925

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-17.57%

Cap Rate

0.41%

Return on Investment

-4.73%