BNBCalc Short Term Rental Investment Analysis Calle Acuarela, Guaynabo, Puerto Rico

3 bed • 2 bath • 8 guests • $320,000

BNB

Calc

Annual Revenue

$65,678

Profit (Cash Flow)

$30,731

Cap Rate

14.9%

Annual Revenue

$65,678

AirDNA projects $112/night at 71% occupancy ($29,044). Airbtics projects $181/night at 65% occupancy ($42,970). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 81% occupancy rate, $222 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,174	$38,392	$67,821	$92,968
Occupancy	55%	66%	81%	85%
Nightly Rate	$121	$154	$222	$291

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
El Oasis	$29,876	$96	83%	3	2	2	$79	❌	❌	❌	Y / Y	⭐️ 5 (105)
Bougainvillea @ El Jardin	$30,941	$165	49%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (35)
Cozy 3 Bedrooms House in Downtown Guaynabo	$25,034	$96	67%	3	1	2	$99	❌	❌	✅	N / Y	⭐️ 4.5 (42)
Suburban San Juan Mini Mansion in Torrimar	$61,761	$237	63%	3	3.5	5	$300	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
Super comfortable Family Home w/ private pool	$84,654	$248	92%	3	2	3	$175	✅	❌	✅	Y / Y	⭐️ 5 (127)
Relaxing Oasis with Pool heater and Cabana	$98,609	$343	76%	3	3	1	$200	✅	❌	✅	Y / Y	⭐️ 5 (203)
NEW Rumba House,Private second Floor/Pool W heater	$59,346	$290	54%	3	2	1	$145	✅	❌	❌	Y / Y	⭐️ 5 (42)
Urban Forest Getaway in San Juan	$89,397	$413	58%	3	2	3	$115	✅	❌	❌	Y / N	⭐️ 5 (18)
Spacious Modern Home Near All San Juan Puerto Rico	$44,969	$141	83%	3	2	1	$89	❌	❌	✅	Y / Y	⭐️ 5 (63)
San Juan, Área Metro, Aeropuerto SJU, Coliseo PR	$33,574	$152	56%	3	1	1	$110	❌	❌	✅	N / Y	⭐️ 5 (117)
San Juan Metro Private House w/Pool & Solar Power	$69,906	$304	62%	3	2.5	3	$115	✅	❌	✅	Y / Y	⭐️ 5 (44)
Amazing Modern House In San Juan	$59,579	$174	92%	3	2	3	$110	❌	❌	❌	Y / Y	⭐️ 4.5 (171)
Great House	$42,673	$128	89%	3	2	3	$65	❌	❌	✅	Y / Y	⭐️ 5 (62)
Spacious, Fully Equipped 3-bedroom Apt in Bayamón	$25,489	$107	61%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (101)
Large Modern w/King Bed Near San Juan Puerto Rico	$48,138	$176	71%	3	2	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (67)
Royal Palm Haüs: Near SJU & Amazing Beaches	$63,442	$232	71%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (25)
Casa Campo 1 - 3BR/2BA	$57,284	$216	71%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (42)
Lady Vacation Home	$20,153	$135	38%	3	1	1	$90	❌	❌	❌	N / N	⭐️ 5 (21)
Escape outdoors! 3Bdrm home w 1-acre backyard	$23,315	$76	81%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (63)
Charming 3BR House with AC and Patio	$35,078	$123	74%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (259)
UHappy Place House Best Location in San Juan!	$34,088	$105	83%	3	1	2	$125	❌	❌	❌	N / Y	⭐️ 5 (100)
Roseville Home	$31,744	$88	96%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (21)
@CasadeMitaPR with Pool and Full Generator	$70,831	$289	66%	3	2	3	$185	✅	❌	✅	Y / Y	⭐️ 4.9 (69)
Charming Large Home 15 min from Bch/Old SJ/Condado	$39,111	$152	69%	3	2	4	$110	❌	❌	✅	Y / Y	⭐️ 5 (66)
Agradable apartamento con terraza	$26,865	$115	62%	3	2	2	$100	❌	❌	❌	N / Y	⭐️ 4.5 (58)
Casa Grande 4 camas A/C full,terraza, Carr. PR5	$30,737	$130	60%	3	1	4	$90	❌	❌	❌	N / Y	⭐️ 5 (31)
San Juan Charm: ForestEdge Retreat, Close to Beach	$65,592	$219	81%	3	2	4	$60	❌	❌	❌	Y / Y	⭐️ 5 (8)
AguaVilla 33	$37,537	$121	81%	3	1	2	$60	❌	❌	❌	N / N	⭐️ 4.5 (41)
⭐️Casa De Las Palmas 🌴🌴	$104,381	$422	66%	3	2	3	$185	✅	❌	✅	Y / Y	⭐️ 5 (62)
Blue House 1	$24,535	$156	40%	3	1.5	2	$100	✅	❌	❌	N / N	⭐️ 4.5 (15)
Countryside & City: Mystic River House	$46,946	$169	74%	3	2	3	$195	✅	✅	✅	Y / Y	⭐️ 4.5 (40)
Homely & simple house with terrace, patio & garage	$28,578	$142	50%	3	1	1	$120	❌	❌	❌	N / Y	⭐️ 5 (64)
Moderna, espaciosa, comoda y centrica casa 3/1	$30,867	$179	44%	3	1	4	$130	❌	❌	❌	Y / Y	⭐️ 5 (19)
3-bedroom home	$21,561	$122	46%	3	2	1	$70	❌	❌	❌	N / Y	⭐️ 4.3 (39)
Renovated Modern Family House w/ Free Parking	$57,352	$196	76%	3	2	1	$100	❌	❌	✅	N / Y	⭐️ 4.5 (79)
Cozy/modern apartment at Guaynabo with Pool	$31,261	$148	56%	3	2	3	$90	✅	❌	❌	Y / Y	⭐️ 5 (86)
Feels like a Resort	$90,560	$288	85%	3	2	3	$125	✅	❌	❌	Y / Y	⭐️ 5 (36)
Cozy home perfectly located for Work or Holiday	$22,534	$114	52%	3	1	2	$80	❌	❌	❌	N / N	⭐️ 4.9 (73)
Charming Home Away From Home.	$14,846	$93	35%	3	2	2	$85	❌	❌	✅	Y / N	⭐️ 4.2 (45)

Return Metrics

38.42% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$30,731	$61,462	$92,194	$122,925	$153,656	$307,313	$921,941
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$255,999	$255,999	$255,999	$255,999	$255,999	$255,999	$255,999
Down Payment	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000
Property Appreciation	$9,600	$19,488	$29,672	$40,162	$50,967	$110,053	$456,723
Total Return	$360,331	$400,950	$441,866	$483,088	$524,624	$737,367	$1,698,665

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

38.42%

Cap Rate

14.93%

Return on Investment

56.06%

Calle Acuarela Guaynabo, Guaynabo, 00969

3 bed • 2 bath • 8 guests

Purchase Price

204

Airbnb Investor Score

$30,731

Annual Profit

14.9%

Cap Rate

38.4%

Cash on Cash

$65,678

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $112/night at 71% occupancy.Projected nightly rate is $181/night at 65% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$45,674

Avg annual revenue

65%

Avg occupancy rate

$181

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

$30,731

Profit

Revenue

$65,678

Operating Expenses

$17,881

Operating Income

$47,798

Mortgage & Taxes

$17,066

Profit (Cash Flow)

$30,731

$79,976

Cash Investment

Down Payment

$64,000

Renos & Furnishing

$6,376

Closing Costs

$9,600

Total

$79,976

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

38.42%

Cap Rate

14.93%

Return on Investment

56.06%