BNBCalc Short Term Rental Investment Analysis Costa Rica International Academy, Brasilito, Provincia de Guanacaste,

1 bed • 1.5 bath • 2 guests • $1,000

BNB

Calc

Annual Revenue

$35,100

Profit (Cash Flow)

$20,530

Cap Rate

2058.3%

Annual Revenue

$35,100

AirDNA projects $186/night at 59% occupancy ($40,081). Airbtics projects $117/night at 52% occupancy ($22,221). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 62% occupancy rate, $155 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$10,936	$17,932	$35,502	$47,903
Occupancy	41%	51%	62%	69%
Nightly Rate	$72	$95	$155	$188

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Reserva Conchal Studio Stunning Ocean View w/Wi-fi	$59,409	$221	73%	1	1	1	$45	✅	✅	✅	Y / Y	⭐️ 5 (51)
New! Sukha Bambu near Conchal, Tamarindo, Flamingo	$33,240	$96	94%	1	1	1	$10	✅	❌	❌	N / Y	⭐️ 5 (248)
New! Sukha Loft near Conchal, Flamingo & Tamarindo	$31,395	$95	89%	1	1	1	$18	✅	❌	❌	N / Y	⭐️ 5 (411)
Casa Madera	$17,240	$73	64%	1	1	2	$10	✅	❌	❌	Y / Y	⭐️ 5 (87)
Rustic Villa in Brasilito	$17,425	$69	69%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 4.5 (240)
Apartamento Rústico en playa Conchal	$14,347	$70	56%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (168)
Apartamento Minimalista en playa Conchal	$13,322	$70	52%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 5 (179)
Casa Amazilia-NEW Home-Flamingo-Conchal-Tamarindo	$57,168	$185	82%	1	1	3	$75	✅	❌	❌	Y / Y	⭐️ 5 (22)
Roble Sabana 404 Adults Only - Reserva Conchal	$45,780	$231	54%	1	1	1	$57	✅	❌	❌	Y / Y	⭐️ 4.5 (27)
Studio AC fast Wi-fi Kitchen 1km Conchal Flamingo	$9,295	$67	36%	1	1	3	$30	❌	❌	❌	N / Y	⭐️ 5 (35)
Cabina Privada en la Playa con Desayuno Incluído	$8,422	$39	59%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 4.5 (44)
Studio Luz 3km de Playa Conchal	$25,402	$138	50%	1	1	2	$45	✅	❌	❌	N / N	⭐️ 5 (21)
Roble Sabana 304 Luxury Apartment Reserva Conchal	$55,242	$231	65%	1	1	1	$57	✅	❌	❌	Y / Y	⭐️ 5 (46)
Malinche 110-B, 1 Bedroom Condo at Reserva Conchal	$55,839	$351	43%	1	1	3	$57	✅	❌	❌	Y / Y	⭐️ 4.5 (22)
Villas Jade 3 - Playa Conchal - Huacas	$11,554	$77	41%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 4.5 (25)
Villas Jade 1 - Huacas - Playa Conchal	$14,936	$77	53%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 4.5 (5)
Casa Cactus A 5 minutos del mar	$16,906	$106	43%	1	1	1	$10	❌	❌	✅	Y / Y	⭐️ 5 (20)
Cottage on Hilltop near Conchal - Huella	$9,827	$66	39%	1	1	2	$20	✅	❌	✅	Y / Y	⭐️ 4.5 (6)
Magnifique maison moderne à 3km de la plage	$37,282	$153	66%	1	1	3	$60	✅	❌	❌	Y / Y	⭐️ 5 (12)
Estudio moderno, aire acondicionado, wifi rápido	$9,552	$87	30%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (8)
Casa cerca de la playa con parqueo privado	$11,197	$77	39%	1	1	3	$20	❌	❌	✅	Y / Y	⭐️ 5 (20)
Hermoso estudio cercano a la playa A/C	$15,219	$126	33%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (29)
Playa Flamingo – new, cozy Ocean view Studio Ayla	$39,914	$184	59%	1	1	1	$60	✅	❌	❌	Y / Y	⭐️ 0 (2)
Playa Flamingo: lovely Ocean view Studio Casa Ayla	$44,282	$185	65%	1	1	1	$60	✅	❌	❌	Y / Y	⭐️ 0 (1)
Cabina 2 min walking to beach	$7,718	$37	57%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 4.5 (22)
Cottage on Hilltop near Conchal - Vala	$10,877	$69	42%	1	1	2	$20	✅	❌	✅	Y / Y	⭐️ 5 (4)
Rocky the Roadtripper	$17,714	$121	40%	1	1	2	$0	❌	❌	✅	N / N	⭐️ 0 (1)
Playa Flamingo: gorgeous oceanview vacation rental	$24,080	$153	43%	1	1	1	$0	❌	✅	❌	Y / Y	⭐️ 4.9 (9)
Antemar Guest, Beach bungalow Near Conchal	$40,817	$164	68%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (9)
Tiny House	$26,590	$171	42%	1	1	2	$50	❌	✅	✅	Y / N	⭐️ 0 (1)
Aquí tus estancias serán más radiante que el sol!	$11,706	$78	41%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (38)
Fully Equipped with Parking, Minutes to beaches	$20,877	$92	62%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (18)
Casita Cinco Playas at Brilliant Gardens Brasilito	$18,300	$100	50%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Apt. 4 personas sin cocina	$17,568	$96	50%	1	1	2	$0	✅	❌	✅	Y / N	⭐️ 0 (0)
Fully Equipped with Parking, Minutes to beaches	$14,985	$89	46%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (11)
Small, cozy apartment close to Playa Conchal	$7,553	$60	30%	1	1	5	$30	❌	❌	❌	Y / Y	⭐️ 4.3 (11)
GUEST HOUSE	$11,008	$97	31%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (28)
Cabina a 2 min de la Playa	$8,916	$42	58%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 0 (0)
Beach Getaway \| Poolside 1BR - Condo #1	$37,285	$167	61%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)

Return Metrics

584.55% 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)	$20,529	$41,059	$61,588	$82,118	$102,648	$205,296	$615,888
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$799	$799	$799	$799	$799	$799	$799
Down Payment	$200	$200	$200	$200	$200	$200	$200
Property Appreciation	$30	$60	$92	$125	$159	$343	$1,427
Total Return	$21,559	$42,120	$62,681	$83,243	$103,807	$206,640	$618,315

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

584.55%

Cap Rate

2,058.29%

Return on Investment

585.81%

Costa Rica International Academy Brasilito, Provincia de Guanacaste

1 bed • 1.5 bath • 2 guests

Purchase Price

19966

Airbnb Investor Score

$20,529

Annual Profit

2058.3%

Cap Rate

584.6%

Cash on Cash

$35,100

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $186/night at 59% occupancy.Projected nightly rate is $117/night at 52% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$23,392

Avg annual revenue

52%

Avg occupancy rate

$117

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

$25k

$40k

$60k

$20,530

Profit

Revenue

$35,100

Operating Expenses

$14,517

Operating Income

$20,583

Mortgage & Taxes

$53

Profit (Cash Flow)

$20,530

$3,512

Cash Investment

Down Payment

$200

Renos & Furnishing

$3,282

Closing Costs

$30

Total

$3,512

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

584.55%

Cap Rate

2,058.29%

Return on Investment

585.81%