BNBCalc Short Term Rental Investment Analysis Grosvenor Terrace, Kingston, St. Andrew Parish,

1 bed • 1 bath • 1 guests • $200

BNB

Calc

Annual Revenue

$23,010

Profit (Cash Flow)

$9,813

Cap Rate

4911.6%

Annual Revenue

$23,010

AirDNA projects $84/night at 56% occupancy ($17,181). Airbtics projects $86/night at 49% occupancy ($15,391). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 63% occupancy rate, $100 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$8,333	$12,594	$23,718	$34,684
Occupancy	33%	41%	63%	80%
Nightly Rate	$68	$81	$100	$116

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy 1 bedroom in Kingston with Hill/City View	$20,029	$98	54%	1	1	1	$20	❌	✅	❌	Y / Y	⭐️ 5 (69)
Orchid Cottage	$25,122	$78	88%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (133)
Kingsley's Hillman Apartment with pool	$17,668	$76	61%	1	1	1	$50	✅	❌	✅	Y / Y	⭐️ 5 (114)
Oasis/Pool&24hr Security @ TheHillman 1 bed!	$21,756	$92	63%	1	1	2	$60	✅	❌	❌	Y / Y	⭐️ 5 (30)
Peaceful Kingston Apartment	$11,127	$80	38%	1	1	5	$0	❌	❌	❌	N / N	⭐️ 0 (1)
A Home Away from Home	$18,139	$56	87%	1	1	3	$30	❌	❌	❌	Y / Y	⭐️ 5 (76)
Koolrun Inn	$10,980	$100	30%	1	1.5	3	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (11)
Shalom Suite Manor Park Cozy Retreat 2	$7,145	$61	32%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 4.5 (5)
Lovely 1BR Norbrook Jamaica	$7,249	$53	37%	1	1	2	$10	❌	❌	❌	N / N	⭐️ 4.9 (10)
Peace of Mind- Condo in Kingston	$27,666	$88	84%	1	1.5	2	$40	✅	❌	❌	Y / Y	⭐️ 5 (60)
Manor Park 1BD/1BA apartment, gated community,pool	$32,462	$108	80%	1	1	2	$65	✅	❌	❌	Y / Y	⭐️ 5 (19)
Luxury One Bedroom with swimming pool and gym	$24,834	$82	80%	1	1	2	$50	✅	❌	❌	Y / Y	⭐️ 5 (42)
The Beautiful Hillman	$19,965	$70	76%	1	1	2	$40	✅	❌	❌	Y / Y	⭐️ 5 (82)
1 Bedroom penthouse, patio, vinyl, coffee and rum	$13,579	$70	53%	1	1.5	6	$0	❌	❌	❌	N / N	⭐️ 5 (28)
Petal's Retreat (Couples)	$11,599	$80	38%	1	1	3	$65	✅	❌	❌	N / Y	⭐️ 4.5 (4)
Luxury King Suite in Prime of Kingston	$21,916	$110	47%	1	1	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (10)
studio with a city view	$11,199	$51	60%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 0 (1)
Modern, Cozy Norbrook Suites Studio	$18,548	$116	42%	1	1	3	$60	✅	❌	❌	Y / N	⭐️ 5 (35)
Stillwell Suite in Cosy Complex	$15,928	$128	34%	1	1.5	4	$130	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
🇯🇲Modern private & gated Condo experience WiFi A/C💯	$13,620	$90	37%	1	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (13)
Suite Escape to Hillman: Urban Oasis in Kingston 8	$19,215	$70	75%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (22)
Posh self-contained, 1BR in Norbrook Jamaica	$11,443	$62	50%	1	1	2	$20	❌	❌	❌	N / N	⭐️ 5 (4)
Oaklands clean and cosy	$6,920	$61	31%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 5 (5)
Eclipse Vacation Condo kingston Jamaica	$14,037	$84	41%	1	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (5)
Kozi Kasa - Violet View's, JA.	$14,355	$106	37%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Bella Vista Studio	$12,813	$54	63%	1	1	2	$30	❌	❌	❌	Y / N	⭐️ 5 (9)
Pool \| Modern \| 24 HR Security	$41,676	$193	59%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 5 (6)
ZJC Garden Essence Apt/Free-Wi-Fi/Netflix/Disney+	$11,324	$91	34%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 4.7 (12)
Clean, beautiful self-contained 1BR in Norbrook	$6,921	$53	35%	1	1	2	$10	❌	❌	❌	N / N	⭐️ 4.5 (25)
Apartment in Manor Park, Kingston	$19,981	$84	65%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Cozy 1 bedroom apartment centrally located	$9,291	$61	40%	1	1	3	$30	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Heart's Desire Lux Suite	$13,176	$120	30%	1	1.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Luxurioussuitesja	$24,705	$75	90%	1	2	3	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Gated Serenity Haven in Manor Park	$27,615	$98	77%	1	1	3	$35	❌	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

303.41% 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)	$9,812	$19,625	$29,437	$39,250	$49,062	$98,125	$294,376
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$159	$159	$159	$159	$159	$159	$159
Down Payment	$40	$40	$40	$40	$40	$40	$40
Property Appreciation	$6	$12	$18	$25	$31	$68	$285
Total Return	$10,018	$19,837	$29,656	$39,475	$49,294	$98,394	$294,862

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

303.41%

Cap Rate

4,911.61%

Return on Investment

303.69%

Grosvenor Terrace Kingston, St. Andrew Parish

1 bed • 1 bath • 1 guests

Purchase Price

44744

Airbnb Investor Score

$9,812

Annual Profit

4911.6%

Cap Rate

303.4%

Cash on Cash

$23,010

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $84/night at 56% occupancy ($17,181.07). Airbtics projects $86/night at 49% occupancy ($15,391).

Occupancy Rate

Top 28% 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.

$15,654

Avg annual revenue

49%

Avg occupancy rate

$86

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

$15k

$30k

$45k

$9,813

Profit

Revenue

$23,010

Operating Expenses

$13,187

Operating Income

$9,823

Mortgage & Taxes

$11

Profit (Cash Flow)

$9,813

$3,234

Cash Investment

Down Payment

$40

Renos & Furnishing

$3,188

Closing Costs

Total

$3,234

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

303.41%

Cap Rate

4,911.61%

Return on Investment

303.69%