Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Coco Bay Estates, Guanacaste Province, Coco, Costa Rica

5 bed • 5.5 bath • 12 guests • $1,200,000

BNB

Calc

Report by:

spencer@progressivewestman.ca

Annual Revenue

$135,345

Profit (Cash Flow)

$16,048

Cap Rate

6.7%

Annual Revenue

$135,345

AirDNA projects $677/night at 66% occupancy ($163,198). Airbtics projects $579/night at 64% occupancy ($135,344). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, $579 rate per night.

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

Percentiles25%50%75%90%
Revenue$67,659$134,347$212,663$285,021
Occupancy55%62%76%85%
Nightly Rate$334$589$759$910

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
$138,124
$576
63%
465$180✅❌❌Y / Y⭐️ 4.7 (14)
$168,389
$648
71%
43.53$0✅❌❌Y / Y⭐️ 5 (20)
$49,560
$213
62%
442$75✅❌✅Y / Y⭐️ 5 (66)
$159,030
$843
51%
463$125✅❌❌Y / Y⭐️ 5 (17)
$110,271
$330
91%
422$50✅❌✅Y / N⭐️ 5 (14)
$305,161
$1,027
81%
66.53$125✅❌❌Y / Y⭐️ 5 (24)
$63,285
$226
76%
432$35✅❌❌Y / Y⭐️ 5 (60)
$105,759
$336
86%
433$0✅❌✅Y / Y⭐️ 5 (213)
$144,703
$438
90%
432$85✅❌❌Y / Y⭐️ 5 (76)
$158,344
$532
81%
543$125✅✅✅Y / Y⭐️ 5 (21)
$47,542
$206
61%
433$50✅❌❌Y / Y⭐️ 4.5 (2)
$57,449
$271
56%
432$100✅❌❌Y / Y⭐️ 5 (57)
$148,135
$686
59%
433$0✅❌❌Y / Y⭐️ 5 (16)
$77,074
$421
49%
541$155✅❌❌Y / Y⭐️ 4 (5)
$139,995
$750
51%
44.53$0✅❌✅Y / Y⭐️ 0 (0)
$151,071
$687
60%
556$200✅❌❌Y / Y⭐️ 4.5 (19)
$180,617
$809
61%
553$0✅❌✅Y / Y⭐️ 5 (19)
$126,697
$465
74%
542$173✅✅❌Y / Y⭐️ 5 (71)
$163,990
$1,091
41%
56.53$250✅❌❌Y / Y⭐️ 5 (8)
$51,032
$187
73%
431$122✅❌❌Y / Y⭐️ 5 (48)
$231,452
$1,033
61%
44.53$125✅❌❌Y / Y⭐️ 5 (21)
$163,549
$586
76%
44.53$125✅❌❌Y / Y⭐️ 5 (8)
$114,393
$665
47%
453$0✅❌❌Y / Y⭐️ 0 (0)
$140,368
$752
51%
542$0✅✅❌Y / Y⭐️ 5 (10)
$132,531
$592
61%
43.51$90✅❌❌Y / N⭐️ 5 (18)
$49,600
$198
67%
42.53$50✅❌✅Y / Y⭐️ 5 (30)
$128,422
$688
51%
44.55$0✅❌❌Y / Y⭐️ 5 (4)
$85,422
$361
64%
43.52$80✅❌❌Y / Y⭐️ 5 (23)
$154,299
$599
69%
43.53$125✅❌❌Y / Y⭐️ 5 (9)
$63,021
$217
77%
44.53$140✅❌❌Y / Y⭐️ 5 (26)
$186,375
$744
68%
444$250✅❌❌Y / Y⭐️ 5 (72)
$58,041
$245
64%
443$135✅❌❌Y / Y⭐️ 5 (10)
$168,716
$489
94%
654$199✅✅✅Y / Y⭐️ 4.8 (56)
$67,968
$302
61%
44.52$50❌❌❌Y / N⭐️ 5 (13)
$231,400
$1,129
56%
563$0✅❌❌Y / Y⭐️ 0 (1)
$97,466
$482
55%
553$72✅❌✅Y / Y⭐️ 4.5 (25)
$221,985
$780
77%
453$125✅❌❌Y / N⭐️ 5 (11)
$279,368
$898
85%
455$0✅❌❌Y / Y⭐️ 5 (38)
$157,737
$873
49%
453$125✅✅❌Y / Y⭐️ 5 (17)

Return Metrics

5.61% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$16,048$32,096$48,144$64,192$80,240$160,481$481,443
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$959,999$959,999$959,999$959,999$959,999$959,999$959,999
Down Payment$240,000$240,000$240,000$240,000$240,000$240,000$240,000
Property Appreciation$36,000$73,080$111,272$150,610$191,128$412,699$1,712,714
Total Return$1,252,048$1,305,176$1,359,416$1,414,803$1,471,369$1,773,180$3,394,158

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

5.61%

Cap Rate

6.67%

Return on Investment

24.1%

property-location

Coco Bay Estates Coco, Guanacaste Province

5 bed • 5.5 bath • 12 guests

Agent

Inquire about this property

Contact

41

Airbnb Investor Score

$16,048

Annual Profit

6.7%

Cap Rate

5.6%

Cash on Cash

$135,345

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $677/night at 66% occupancy.Projected nightly rate is $579/night at 64% occupancy.

Top 46% of comparables

Top 53% 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.

$133,276

Avg annual revenue

64%

Avg occupancy rate

$579

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

$45k

$130k

$215k

$305k

Sign up to see the data on 40 all comparables

$16,048

Profit

Revenue

$135,345

Operating Expenses

$55,298

Operating Income

$80,046

Mortgage & Taxes

$63,998

Profit (Cash Flow)

$16,048

$286,034

Cash Investment

Down Payment

$240,000

Renos & Furnishing

$10,034

Closing Costs

$36,000

Total

$286,034

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.61%

Cap Rate

6.67%