BNBCalc Short Term Rental Rental Arbitrage Analysis Lacson St, Bacolod, Western Visayas,

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$8,437

Profit (Cash Flow)

-$4,994

Cash on Cash Return

-224.4%

Annual Revenue

$8,437

AirDNA projects $26/night at 63% occupancy ($5,982). Airbtics projects $28/night at 64% occupancy ($6,545). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 77% occupancy rate, $30 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$4,810	$6,871	$8,718	$11,470
Occupancy	51%	70%	77%	84%
Nightly Rate	$25	$26	$30	$36

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Condo w/ Direct Access To Mall, Pool, Gym+Netflix	$7,988	$29	73%	1	1	1	$10	✅	❌	✅	N / Y	⭐️ 5 (58)
Fast internet & free Neflix is what u r looking?!	$6,680	$26	69%	1	1	1	$2	✅	❌	❌	N / Y	⭐️ 5 (26)
Cityscape Residences 315	$7,555	$24	83%	1	1	2	$6	❌	❌	❌	N / Y	⭐️ 5 (79)
1BR condo infront of Robinsons mall_100mbps	$4,473	$26	42%	1	1	1	$14	✅	❌	❌	N / N	⭐️ 4.5 (141)
Condo unit - upto 4 pax. 1 bedroom + living room.	$5,124	$25	56%	1	1	2	$0	✅	❌	❌	N / N	⭐️ 5 (22)
YulZ 516 at Cityscape	$5,435	$27	55%	1	1	2	$0	✅	❌	❌	Y / N	⭐️ 5 (21)
Cloud 907 Condominium at Cityscape Residences	$6,751	$26	69%	1	1	1	$5	✅	❌	❌	N / N	⭐️ 5 (21)
Cozy apartmet w/ Pool-Wifi-Netflix@ Lacson St.	$6,641	$25	70%	1	1	1	$4	✅	❌	❌	N / Y	⭐️ 4.5 (24)
Zen's Pad 3 Spacious & Clean across Ayala Mall	$7,292	$26	75%	1	1	3	$11	✅	❌	❌	Y / Y	⭐️ 5 (133)
40sqm Premiere Suite Prime Spot Facing Ayala Mall	$11,218	$42	71%	1	1	2	$12	✅	❌	❌	N / Y	⭐️ 5 (28)
Condo Unit 1109 w/ a great view from the Balcony	$8,257	$30	73%	1	1	2	$8	✅	❌	❌	Y / Y	⭐️ 5 (83)
Bacolod Grand Flats - w/unliWifi-Netflix-No Add-on	$7,017	$27	71%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 5 (18)
Accessible Condo in Bacolod (Cityscapes)	$2,760	$26	29%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 4.5 (13)
Amaia Steps Condo for rent	$8,865	$27	83%	1	1.5	3	$18	✅	❌	❌	N / N	⭐️ 0 (1)
Homey 911 in Cityscape Bacolod	$2,818	$35	22%	1	1	2	$0	✅	❌	❌	N / N	⭐️ 4.5 (25)
Citiscape902 Chic Home Away from Home, Awaits You	$4,766	$21	62%	1	2	1	$0	✅	❌	❌	N / Y	⭐️ 4.7 (301)
Lucy's Studio Free wifi pool next to mall	$6,566	$26	69%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (87)
Comfy Space 302	$4,726	$26	48%	1	1	2	$9	✅	❌	❌	N / N	⭐️ 5 (23)
M’s Places - ORES	$9,481	$25	98%	1	1	3	$18	✅	❌	❌	N / Y	⭐️ 5 (12)
Amaia Condo w/ Pool across Ayala Mall & near SM	$7,314	$25	79%	1	1	3	$6	✅	❌	❌	N / Y	⭐️ 4.5 (23)
Experience "hotel-style" living+netflix+wifi+pool	$7,832	$28	74%	1	1	1	$4	✅	❌	❌	N / Y	⭐️ 4.5 (63)
Cityscape Residences 1102	$7,980	$25	84%	1	1	2	$6	✅	❌	❌	N / Y	⭐️ 5 (71)
Cozy Condo @Amaia Near Ayala Mall Heart of 'D City	$8,198	$32	70%	1	1	3	$0	✅	❌	❌	N / Y	⭐️ 5 (18)
Bacolod Hotel-like condo near Ayala Mall	$5,168	$32	43%	1	1	2	$4	✅	❌	❌	N / N	⭐️ 0 (0)
Siesta Studio	$5,427	$29	50%	1	1	2	$5	✅	❌	❌	N / Y	⭐️ 5 (16)
Cozy 817 @ cityscape Bacolod	$10,541	$40	72%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 5 (31)
Cosy 11th floor condo with 55"smart TV.Netflix inc	$7,753	$26	80%	1	1	2	$7	✅	❌	❌	N / Y	⭐️ 5 (95)
The Prime Unit, Ayala Mall, Bacolod City	$4,827	$25	51%	1	1	3	$5	✅	❌	❌	N / Y	⭐️ 5 (10)
ATM 2 Condo - Two Bedrooms @ the heart of the City	$5,435	$45	33%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Cityscape Getaway Suite Unlimited Wi-Fi	$5,130	$28	48%	1	1	2	$7	✅	❌	❌	N / N	⭐️ 5 (95)
Cozy & Full-Service Condo at the Heart of Bacolod	$6,372	$27	63%	1	1	2	$5	✅	❌	❌	N / Y	⭐️ 5 (91)
"Bella Casa" a beautiful house away from home.	$9,696	$36	72%	1	1	2	$9	✅	❌	❌	N / N	⭐️ 5 (17)
Studio 513 by AC	$5,930	$30	54%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 5 (11)
Condo for a family or a group in Bacolod City.	$12,654	$36	95%	1	1	2	$9	✅	❌	❌	N / Y	⭐️ 5 (21)
Casa Mia Bacolod near SMX and Ayala Capitol	$9,516	$26	100%	1	1	3	$0	✅	❌	❌	N / N	⭐️ 5 (32)
Cozy & Modern Corner Unit with View	$7,327	$26	77%	1	1	2	$0	✅	❌	❌	N / Y	⭐️ 4.5 (206)
Bright 40 sqm Room w/ Balcony Facing Ayala Mall	$10,875	$32	90%	1	1	3	$18	✅	❌	❌	N / N	⭐️ 5 (39)
Zen's Pad 2 fantastic view across Ayala Mall	$7,015	$24	77%	1	1	3	$11	✅	❌	❌	Y / Y	⭐️ 5 (47)
Unit 4P, Majorca Tower, Camella	$2,305	$35	18%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (3)
Fully equipped studio unit 306 Amaia Steps	$4,666	$25	51%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (73)

Return Metrics

-224.44% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,993	-$9,987	-$14,981	-$19,975	-$24,969	-$49,938	-$149,815
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$4,993	-$9,987	-$14,981	-$19,975	-$24,969	-$49,938	-$149,815

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-224.44%

Payback Period Days

Return on Investment

-224.44%

Lacson St Bacolod, Western Visayas

1 bed • 1 bath • 3 guests

Monthly Rent

$8,437

Annual Revenue

BNBCalc predicts this property will get $28 per night with 64% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

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.

$6,909

Avg annual revenue

64%

Avg occupancy rate

$28

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

$5k

$10k

$15k

-$4,994

Profit

Revenue

$8,437

Operating Expenses

$8,031

Operating Income

$406

Net Effective Rent

$5,400

Profit (Cash Flow)

-$4,994

$2,225

Cash Investment

Renos & Furnishing

$2,125

Setup Costs

$100

Total

$2,225

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-224.44%

Payback Period Days