BNBCalc Short Term Rental Investment Analysis Manuel Montt, Providencia, Región Metropolitana,

1 bed • 1 bath • 2 guests • $120,000

BNB

Calc

Annual Revenue

$21,860

Profit (Cash Flow)

$2,399

Cap Rate

7.3%

Annual Revenue

$21,860

AirDNA projects $48/night at 76% occupancy ($13,324). Airbtics projects $56/night at 71% occupancy ($14,522). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 95% occupancy rate, $63 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$9,410	$13,981	$22,444	$25,917
Occupancy	57%	69%	95%	97%
Nightly Rate	$44	$54	$63	$71

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Barrio tranquilo en Providencia, CAII504	$11,838	$33	95%	1	1	2	$28	❌	❌	❌	Y / Y	⭐️ 4.5 (172)
Barrio tranquilo en Providencia, CAII604	$16,330	$44	100%	1	1	2	$28	❌	❌	❌	Y / Y	⭐️ 5 (101)
Precioso Apartamento en Providencia Santiago	$13,186	$48	74%	1	1	6	$31	✅	❌	❌	Y / Y	⭐️ 5 (49)
Sanhatan	$19,380	$106	44%	1	1	3	$70	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Providencia lado Metro Manuel Montt. Remodelado A	$8,971	$43	57%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (140)
Providencia lado Metro Manuel Montt Remodelado C	$9,454	$63	41%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (180)
Providencia lado Metro Manuel Montt. Remodelado B	$9,146	$51	49%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (177)
Apartamento Living Huelen (dp 2)	$26,517	$115	63%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4 (16)
Estilo urbano	$14,109	$43	88%	1	1	2	$26	✅	❌	✅	N / N	⭐️ 5 (28)
Lovely space close to Barrio Italia	$13,971	$46	78%	1	1	2	$31	❌	❌	❌	N / Y	⭐️ 4.5 (29)
DEPARTAMENTOS GABANNA SUITES 2	$12,740	$59	59%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (305)
D*\| Depto EGO Providencia 41 [11]	$14,561	$68	57%	1	1	1	$15	✅	❌	✅	Y / Y	⭐️ 5 (127)
Cómodo departamento en Nueva Providencia, piso 4	$13,937	$56	68%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (23)
Departamento en Providencia	$16,912	$45	100%	1	1	1	$17	✅	❌	❌	Y / Y	⭐️ 5 (103)
Hermoso Depto. en Providencia	$15,927	$44	97%	1	1	1	$17	✅	❌	❌	Y / Y	⭐️ 5 (98)
Departamento Odin - Excelente conectividad.	$14,274	$65	60%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (17)
Cómodo departamento con estacionamiento	$15,116	$59	70%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (322)
Apartamento Living Terranova (dp 6)	$23,021	$85	74%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.5 (17)
Confortable Departamento en Providencia	$18,271	$52	96%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 5 (148)
Departamentos Gabanna Suites 6	$14,091	$55	70%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (205)
Inviting studio close to the metro station	$16,377	$57	75%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 4.5 (50)
Departamento Hércules, excelente ubicación	$13,560	$65	57%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (8)
Beautiful loft in Providencia	$25,078	$71	95%	1	1	2	$35	❌	❌	❌	Y / Y	⭐️ 5 (412)
Apartamento Living Huelen (dp 1)	$19,193	$76	69%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (26)
¡Hola, Ven a conocer Santiago! Con descuento Enero	$12,151	$40	83%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (210)
Apartamento Living Huelen (dp 4)	$15,939	$67	65%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.5 (25)
Departamentos Gabanna Suites 9	$11,887	$56	58%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (88)
Barrio tranquilo en Providencia, CAII304	$13,759	$38	97%	1	1	2	$28	❌	❌	❌	Y / Y	⭐️ 5 (158)
Depto 1 dorm con espectacular vista a cordillera	$9,255	$36	65%	1	1	3	$26	❌	❌	❌	N / Y	⭐️ 5 (30)
Barrio tranquilo en Providencia, CAII404	$16,406	$44	100%	1	1	2	$28	❌	❌	❌	Y / Y	⭐️ 5 (162)
Loft	$21,902	$62	95%	1	1	5	$36	✅	❌	❌	Y / Y	⭐️ 5 (3)
Departamento un dormitorio, un baño.	$14,735	$66	61%	1	1	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Estiloso y agradable Loft con linda vista a Stgo	$5,748	$48	32%	1	1	1	$5	✅	❌	✅	Y / Y	⭐️ 5 (4)
Acogedor, arte en los muros y muchos libros	$5,138	$38	36%	1	1	3	$15	❌	❌	❌	Y / Y	⭐️ 4.5 (117)
Lindo apartamento y con la ubicación perfecta!	$14,603	$40	99%	1	1	2	$20	❌	❌	❌	Y / Y	⭐️ 5 (132)
Apartment with Private Terrace Steps from Metro	$15,585	$55	74%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 4.5 (50)
Moderno depto C/AC, terraza	$10,987	$52	55%	1	1	1	$17	❌	❌	❌	Y / Y	⭐️ 5 (182)
DEPARTAMENTOS GABANNA SUITES 4	$11,858	$54	60%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (248)
Increíble Depto en Providencia	$9,924	$48	53%	1	1	1	$17	❌	❌	❌	Y / Y	⭐️ 5 (171)
Loft Urbano	$21,438	$60	96%	1	1	5	$36	✅	❌	❌	Y / Y	⭐️ 5 (59)

Return Metrics

7.79% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,399	$4,798	$7,198	$9,597	$11,997	$23,994	$71,983
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$95,999	$95,999	$95,999	$95,999	$95,999	$95,999	$95,999
Down Payment	$24,000	$24,000	$24,000	$24,000	$24,000	$24,000	$24,000
Property Appreciation	$3,600	$7,308	$11,127	$15,061	$19,112	$41,269	$171,271
Total Return	$125,999	$132,106	$138,325	$144,658	$151,110	$185,264	$363,254

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.79%

Cap Rate

7.33%

Return on Investment

24.97%

Manuel Montt Providencia, Región Metropolitana

1 bed • 1 bath • 2 guests

Purchase Price

Airbnb Investor Score

$2,399

Annual Profit

7.3%

Cap Rate

7.8%

Cash on Cash

$21,860

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $48/night at 76% occupancy.Projected nightly rate is $56/night at 71% occupancy.

Occupancy Rate

Top 26% 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.

$14,681

Avg annual revenue

71%

Avg occupancy rate

$56

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

$10k

$20k

$30k

$2,399

Profit

Revenue

$21,860

Operating Expenses

$13,061

Operating Income

$8,799

Mortgage & Taxes

$6,400

Profit (Cash Flow)

$2,399

$30,788

Cash Investment

Down Payment

$24,000

Renos & Furnishing

$3,188

Closing Costs

$3,600

Total

$30,788

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.79%

Cap Rate

7.33%

Return on Investment

24.97%