BNBCalc Short Term Rental Investment Analysis Honduras, Tegucigalpa, Blvd. Morazan, Seguros Equidad., Tegucigalpa, Departamento de Francisco Morazán,

1 bed • 1 bath • 2 guests • $200,000

BNB

Calc

Annual Revenue

$9,642

Profit (Cash Flow)

-$18,782

Cap Rate

-2.6%

Annual Revenue

$9,642

AirDNA projects $55/night at 48% occupancy ($9,642). Airbtics projects $46/night at 53% occupancy ($8,904). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 48% occupancy rate, $55 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$5,984	$8,086	$12,466	$17,999
Occupancy	39%	49%	64%	80%
Nightly Rate	$40	$43	$51	$59

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Astria One BedRoom Apartment Spectacular View	$15,860	$66	64%	1	2	1	$20	❌	❌	✅	Y / Y	⭐️ 4.8 (174)
Torre astria/LOFT en la mejor zona de Tgu.	$8,125	$68	31%	1	2	1	$10	❌	❌	✅	Y / Y	⭐️ 4.9 (207)
Luxury Overdrive	$16,633	$62	71%	1	2	1	$18	❌	❌	❌	Y / Y	⭐️ 4.8 (315)
"LUXURY, MODERN, CLEAN, FRESH N’ COZY APARTAMENT"	$9,278	$40	59%	1	2	1	$20	❌	❌	❌	Y / Y	⭐️ 5 (282)
Loft con excelente ubicación y servicios	$8,510	$25	93%	1	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (5)
Nivo Las Lomas 1BR Lux (Tegucigalpa) Amazing view	$26,258	$94	75%	1	2	1	$20	❌	❌	❌	Y / Y	⭐️ 4.8 (93)
Lovely basement quiet in city tegucigalpa	$3,293	$23	35%	1	2	5	$10	❌	❌	❌	Y / Y	⭐️ 1 (2)
Casa estilo loft en Colonia La Campaña	$8,216	$42	52%	1	2	3	$15	❌	❌	✅	Y / Y	⭐️ 5 (48)
New! Amplio y Seguro Apt. 1 Hab / Suites Palmira	$6,653	$47	37%	1	1	2	$15	❌	❌	❌	Y / Y	⭐️ 5 (16)
Apartamentos FAGAR 302B	$7,613	$40	52%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (18)
🏬Torre Astria 1BR Penthouse(Tegucigalpa) 💎Luxury	$12,862	$53	65%	1	2	5	$27	✅	❌	❌	Y / Y	⭐️ 4.9 (51)
Nuevo y Céntrico Apartamento / Suites Palmira/ 1BR	$6,207	$50	32%	1	1	2	$15	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Nuevo Apt. de Lujo 1 BR - Suites Palmira	$9,365	$52	48%	1	1	2	$15	❌	❌	❌	Y / Y	⭐️ 4.9 (34)
Nuevo y Amplio Apartamento/ Suites Palmira / 1BR	$7,524	$47	42%	1	1	2	$15	❌	❌	❌	Y / N	⭐️ 4.9 (44)
Ceiba, de Lujo apto 1 HAB en Bulevar Morazán	$16,044	$50	86%	1	1	2	$20	✅	❌	❌	Y / Y	⭐️ 4.8 (71)
Apt Blvr. Morazán, A/C, seguro	$13,615	$41	88%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 5 (23)
Entire Flat near the US Embassy	$4,392	$40	30%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.8 (18)
Jícaro - Cómodo apt 1 HAB Centro Morazán	$11,976	$41	76%	1	1	2	$20	✅	❌	❌	Y / Y	⭐️ 4.7 (106)
Lindo apartamento cerca de la Embajada Americana	$5,011	$37	37%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.8 (17)
Iris - Acogedor Estudio en Astria	$8,312	$43	51%	1	1	2	$15	❌	❌	❌	Y / Y	⭐️ 4.7 (35)
Agalta One Room Apartment - Visitors and Tourists	$5,804	$36	42%	1	1	1	$15	❌	❌	✅	Y / Y	⭐️ 4.8 (231)
Anturio - Cómodo Estudio en Astria	$7,721	$43	46%	1	1	2	$15	❌	❌	❌	Y / Y	⭐️ 4.7 (32)
Torre Atenea VIP 1BR 608	$8,087	$55	36%	1	1	1	$20	❌	❌	✅	N / Y	⭐️ 4.8 (146)
Apartamento entero Tegucigalpa Atenea 7	$14,660	$59	61%	1	1	1	$24	❌	❌	✅	Y / Y	⭐️ 4.9 (345)
Atenea 706 Apart. Lomas del Guijarro Tegucigalpa	$10,737	$55	48%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.9 (199)
🏢 Penthouse SUR Atenea 1BR (Tegucigalpa) ⚡⭐	$11,233	$51	56%	1	1	1	$20	❌	❌	✅	Y / Y	⭐️ 4.8 (211)
🏢 Torre Atenea XL 1BR (Tegucigalpa) ⚡⭐	$7,240	$51	36%	1	1	1	$20	❌	❌	✅	N / Y	⭐️ 4.8 (188)
Condo cerca Embajada Americana + piscina y social	$10,411	$29	96%	1	1	2	$17	✅	❌	❌	Y / Y	⭐️ 4.6 (56)
Espacioso Apto 1 HAB en El Centro - Full Equipado	$4,825	$32	40%	1	1	2	$5	❌	❌	❌	Y / Y	⭐️ 4.7 (58)
Cerezo - Acogedor Estudio en Astria	$7,934	$43	48%	1	1	2	$15	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
Mora - Céntrico apt 1 HAB en Centro Morazán	$12,904	$42	80%	1	1	2	$20	✅	❌	❌	Y / Y	⭐️ 4.8 (113)
Amaranto - Estudio Monoambiente en Astria	$7,932	$43	48%	1	1	2	$15	❌	❌	❌	Y / Y	⭐️ 4.7 (38)
Zinnia - Cómodo Estudio en Astria	$6,704	$43	40%	1	1	2	$15	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Narciso - Acogedora Habitación en Astria	$7,944	$41	51%	1	1	2	$12	❌	❌	❌	Y / Y	⭐️ 4.6 (63)
Moderno y Céntrico Estudio	$9,234	$33	73%	1	1	2	$12	❌	❌	❌	Y / Y	⭐️ 4.8 (139)
Petunia - Habitación Monoambiente en Astria	$9,094	$41	58%	1	1	2	$12	❌	❌	❌	Y / Y	⭐️ 4.7 (71)
Begonia - Centrico Estudio en Astria	$7,590	$43	46%	1	1	2	$15	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Nardo - Cómodo Estudio en Astria	$9,663	$43	58%	1	1	1	$15	❌	❌	❌	Y / Y	⭐️ 5 (50)
Moderno apartamento cerca de la Embajada Americana	$7,510	$57	36%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (75)

Return Metrics

-37.37% 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)	-$18,782	-$37,564	-$56,347	-$75,129	-$93,912	-$187,824	-$563,473
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$187,217	$174,615	$162,198	$149,971	$137,942	$80,958	-$78,020

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-37.37%

Cap Rate

-2.64%

Return on Investment

-21.52%

Honduras Tegucigalpa, Departamento de Francisco Morazán

1 bed • 1 bath • 2 guests

Purchase Price

$9,642

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $55/night at 48% occupancy.Projected nightly rate is $46/night at 53% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 18% of comparables

Seasonality

40 Airbnb Comparables

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

$9,459

Avg annual revenue

53%

Avg occupancy rate

$46

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

$0k

$10k

$20k

$25k

-$18,782

Profit

Revenue

$9,642

Operating Expenses

$14,934

Operating Income

-$5,291

Mortgage & Taxes

$13,491

Profit (Cash Flow)

-$18,782

$50,250

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$4,250

Closing Costs

$6,000

Total

$50,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-37.37%

Cap Rate

-2.64%

Return on Investment

-21.52%