Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis C. Fallas, , San José,

6 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$62,296

Profit (Cash Flow)

$41,211

Cash on Cash Return

375.5%

Annual Revenue

$62,296

AirDNA projects $218/night at 45% occupancy ($35,830). Airbtics projects $350/night at 52% occupancy ($66,474). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 52% occupancy rate, $328 rate per night.

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

Percentiles25%50%75%90%
Revenue$29,907$54,168$103,026$181,296
Occupancy36%49%68%85%
Nightly Rate$224$298$410$578

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
$54,498
$315
47%
631$20✅❌✅N / N⭐️ 0 (1)
$42,652
$133
86%
542$65✅❌✅Y / Y⭐️ 5 (144)
$62,147
$259
63%
651$60❌❌✅Y / Y⭐️ 5 (23)
$19,325
$96
55%
52.51$0✅❌✅N / N⭐️ 5 (24)
$99,319
$374
72%
572$75✅❌❌Y / Y⭐️ 5 (162)
$49,297
$223
58%
542$200✅❌❌Y / Y⭐️ 5 (47)
$86,252
$265
88%
67.52$100✅❌✅Y / Y⭐️ 5 (96)
$52,284
$180
78%
54.52$80✅❌✅Y / Y⭐️ 5 (75)
$40,591
$114
95%
551$50❌❌❌Y / Y⭐️ 5 (76)
$37,964
$190
53%
53.51$65✅✅✅Y / Y⭐️ 5 (49)
$36,461
$293
34%
63.51$0✅❌✅Y / N⭐️ 5 (30)
$66,845
$236
73%
771$180❌❌❌Y / Y⭐️ 4 (14)
$97,799
$542
49%
66.51$85❌✅❌Y / Y⭐️ 5 (231)
$86,954
$270
87%
64.52$75✅❌✅Y / Y⭐️ 5 (71)
$87,666
$341
70%
562$60✅❌✅Y / Y⭐️ 5 (41)
$51,182
$304
46%
54.51$0✅❌✅Y / N⭐️ 5 (17)
$88,447
$599
40%
602$150✅✅❌Y / Y⭐️ 4.5 (55)
$31,256
$226
37%
55.52$38✅✅✅Y / Y⭐️ 5 (63)
$179,799
$576
85%
54.52$100✅❌✅Y / Y⭐️ 5 (43)
$82,208
$315
71%
552$49✅✅❌Y / Y⭐️ 5 (39)
$98,277
$668
40%
55.52$200✅✅❌Y / Y⭐️ 5 (60)
$76,262
$419
49%
531$60✅❌✅Y / N⭐️ 5 (42)
$56,765
$225
68%
56.52$50✅✅✅Y / Y⭐️ 5 (61)
$179,205
$859
57%
56.52$0✅❌❌Y / Y⭐️ 5 (12)
$60,530
$489
33%
54.53$100✅❌❌Y / Y⭐️ 5 (13)
$85,787
$408
57%
552$50✅❌❌Y / Y⭐️ 5 (4)
$34,074
$266
35%
52.51$0✅❌✅Y / N⭐️ 5 (5)
$164,054
$1,279
35%
77.51$160✅❌❌Y / Y⭐️ 5 (3)
$24,962
$155
44%
551$0❌❌✅Y / Y⭐️ 4.5 (9)
$39,759
$213
51%
531$40❌❌❌Y / N⭐️ 5 (11)
$60,388
$328
50%
542$50✅❌✅Y / Y⭐️ 4.7 (7)
$17,568
$120
40%
52.51$49❌❌✅Y / Y⭐️ 4.5 (5)
$47,390
$332
39%
552$0✅✅✅Y / Y⭐️ 4.6 (17)
$45,556
$340
36%
552$125✅✅✅Y / Y⭐️ 5 (2)
$45,011
$286
43%
54.51$0❌❌❌Y / Y⭐️ 5 (13)

Return Metrics

375.46% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$41,211$82,422$123,634$164,845$206,057$412,114$1,236,343
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$41,211$82,422$123,634$164,845$206,057$412,114$1,236,343

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

375.46%

Payback Period Days

97

Return on Investment

375.46%

property-location

C. Fallas San José

6 bed • 2 bath • 12 guests

$62,296

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $218/night at 45% occupancy.Projected nightly rate is $350/night at 52% occupancy.

Top 44% of comparables

Top 38% 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.

$64,227

Avg annual revenue

52%

Avg occupancy rate

$350

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

$65k

$120k

$180k

Sign up to see the data on 40 all comparables

$41,211

Profit

Revenue

$62,296

Operating Expenses

$16,285

Operating Income

$46,011

Net Effective Rent

$4,800

Profit (Cash Flow)

$41,211

$10,976

Cash Investment

Renos & Furnishing

$10,876

Setup Costs

$100

Total

$10,976

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

375.46%

Payback Period Days

97