BNBCalc Short Term Rental Investment Analysis Canelones, Ciudad de la Costa, Departamento de Canelones, 15800

3 bed • 2 bath • 8 guests • $1,000,000

BNB

Calc

Annual Revenue

$33,310

Profit (Cash Flow)

-$34,342

Cap Rate

1.9%

Annual Revenue

$33,310

AirDNA projects $79/night at 43% occupancy ($12,407). Airbtics projects $160/night at 57% occupancy ($33,310). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 57% occupancy rate, $160 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,285	$26,217	$57,204	$97,822
Occupancy	40%	57%	74%	91%
Nightly Rate	$89	$123	$208	$290

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cabaña en medio de 5000 metros cuadrados de Parque	$36,202	$100	97%	3	1	1	$20	✅	❌	❌	Y / Y	⭐️ 5 (2)
Rancho frente al arroyo Pando.	$12,277	$34	95%	3	1	2	$13	❌	❌	✅	Y / Y	⭐️ 4.7 (6)
Espaciosa, con piscina, frente al mar.	$28,310	$91	85%	3	3	4	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (40)
Casa de Playa Piscina climatizada, Jacuzzi, Pool	$33,941	$122	75%	3	2	3	$50	✅	✅	✅	Y / Y	⭐️ 4.9 (23)
Casa en barrio privado La Tahona con piscina	$63,357	$392	43%	3	3	5	$50	✅	❌	✅	Y / Y	⭐️ 4.8 (5)
Carrasco sur, en la mejor zona.	$79,839	$289	75%	3	4	3	$60	❌	❌	✅	Y / Y	⭐️ 5 (24)
Beautiful apartment private garden high security	$36,176	$160	57%	3	3	4	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (26)
Casa Carrasco. Zona tranquila y segura	$56,522	$208	73%	3	3	2	$70	❌	❌	✅	Y / Y	⭐️ 5 (29)
Amplia y acogedora casa en Ciudad de la Costa	$26,429	$77	93%	3	2	2	$24	❌	❌	✅	Y / Y	⭐️ 5 (29)
Complete house in "El Pinar" steps from the beach	$11,303	$74	40%	3	1	2	$45	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
Casa privada en El Pinar, piscina climatizada etc.	$12,372	$101	30%	3	1	3	$25	✅	❌	✅	N / Y	⭐️ 5 (9)
Casa frente al Parque Roosvelt con vista al lago	$33,518	$337	26%	3	3	3	$120	❌	❌	✅	Y / N	⭐️ 5 (13)
Casa con piscina Ideal para relajarse	$20,148	$86	60%	3	2	2	$32	✅	❌	✅	Y / N	⭐️ 4.7 (33)
Duplex frente al mar - Lomas de Solymar	$18,868	$64	77%	3	2	3	$40	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Casa con piscina en barrio privado La Tahona	$36,740	$239	42%	3	3	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Divina Casa Carrasco Sur	$73,290	$256	76%	3	3	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (14)
Casa con piscina climatizada	$33,379	$152	60%	3	1	3	$0	✅	❌	❌	Y / N	⭐️ 5 (6)
Casa amplia en zona tranquila de El Pinar	$21,941	$160	34%	3	3	5	$60	✅	❌	✅	Y / N	⭐️ 4.5 (15)
Casa en monte de eucaliptos a pasos de la playa!	$17,154	$109	43%	3	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (15)
Casa moderna con jardín en Parque Miramar	$42,301	$150	74%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (28)
La más linda de El Pinar	$21,255	$98	59%	3	2	7	$35	❌	❌	❌	Y / Y	⭐️ 5 (4)
Encantadora casa con lago cerca de todo	$19,102	$150	31%	3	2	3	$79	❌	❌	❌	Y / N	⭐️ 4.9 (8)
CASA CON LAGO EN LAGOS PARQUE MIRAMAR	$79,886	$299	73%	3	3	7	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (11)
Casa en Ciudad de la Costa, solymar.	$13,374	$63	58%	3	1	15	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Hermosa y espaciosa casa	$8,711	$140	17%	3	2	2	$0	✅	❌	❌	N / N	⭐️ 0 (0)
Hermosa Casa en El Pinar.	$14,274	$156	25%	3	2	2	$0	❌	❌	❌	Y / N	⭐️ 5 (5)
Casa sobre el arroyo en el Pinar	$9,849	$117	23%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (6)
Hermoso apartamento en el corazón de Carrasco.	$33,744	$176	52%	3	4	7	$50	❌	❌	❌	Y / Y	⭐️ 5 (5)
Cálida cabaña en El Pinar	$16,666	$124	36%	3	1	2	$26	❌	❌	❌	N / N	⭐️ 0 (0)
Casa en el campo soñada.....	$48,871	$247	53%	3	2	2	$80	✅	❌	✅	Y / Y	⭐️ 5 (28)
Gran casa con piscina climatizada	$17,419	$85	56%	3	1	10	$0	✅	❌	✅	Y / Y	⭐️ 5 (5)
Exclusividad sobre playa	$93,257	$490	52%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (7)
Hermosa Casa en Pinar a 50 metros de la playa	$22,833	$208	30%	3	3	14	$0	❌	✅	❌	Y / Y	⭐️ 0 (0)
Diseño/Tranquilidad a metros de mejor playa Pinar	$42,822	$117	100%	3	1	5	$0	❌	❌	✅	Y / N	⭐️ 5 (20)
Acogedora casa en barrio privado	$27,156	$120	60%	3	2	4	$100	✅	❌	✅	Y / Y	⭐️ 5 (10)
Hermosa casa En el Pinar	$11,126	$76	40%	3	1	2	$18	❌	❌	✅	N / N	⭐️ 5 (1)
Casa en Solymar a 4 cuadras de la playa.	$40,201	$120	91%	3	2	5	$40	❌	❌	✅	Y / Y	⭐️ 5 (30)
Excelente casa	$55,961	$278	55%	3	3	15	$66	✅	✅	❌	Y / N	⭐️ 0 (0)
Chalet a 1 cuadra de la playa Lagomar sur	$18,666	$85	60%	3	3	3	$0	❌	✅	✅	N / N	⭐️ 5 (1)
Comfortable house 3 km from Montevideo & 5 airport	$20,412	$84	66%	3	2	5	$50	❌	❌	✅	Y / Y	⭐️ 4.3 (3)

Return Metrics

-14.52% 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)	-$34,341	-$68,683	-$103,025	-$137,366	-$171,708	-$343,417	-$1,030,252
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$14,088	$28,750	$44,010	$59,891	$76,419	$169,728	$799,999
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$30,000	$60,900	$92,727	$125,508	$159,274	$343,916	$1,427,262
Total Return	$209,746	$220,967	$233,711	$248,033	$263,985	$370,227	$1,397,010

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.52%

Cap Rate

1.89%

Return on Investment

4.12%

Canelones Ciudad de la Costa, Departamento de Canelones, 15800

3 bed • 2 bath • 8 guests

Purchase Price

$33,310

Annual Revenue

BNBCalc predicts this property will get $160 per night with 57% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$29,502

Avg annual revenue

54%

Avg occupancy rate

$150

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

$5k

$30k

$60k

$95k

-$34,342

Profit

Revenue

$33,310

Operating Expenses

$14,320

Operating Income

$18,990

Mortgage & Taxes

$53,332

Profit (Cash Flow)

-$34,342

$236,376

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$6,376

Closing Costs

$30,000

Total

$236,376

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.52%

Cap Rate

1.89%

Return on Investment

4.12%