BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Merrivale Cl, Kingston, St. Andrew Parish,

2 bed β€’ 2.5 bath β€’ 4 guests β€’ $269,000

BNB

Calc

Annual Revenue

$39,417

Profit (Cash Flow)

$10,079

Cap Rate

9.1%

Annual Revenue

$39,417

AirDNA projects $135/night at 37% occupancy ($18,243). Airbtics projects $113/night at 58% occupancy ($23,938). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 71% occupancy rate, $152 rate per night.

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

Percentiles25%50%75%90%
Revenue$14,866$24,807$36,590$45,198
Occupancy46%59%71%79%
Nightly Rate$86$112$137$151

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Scenic Getaway in Kingston

No image available

$26,041
$150
46%
222$30❌❌❌Y / Y⭐️ 5 (12)
Cozy 2 Bedroom Apt in Kingston with Hill/City View

No image available

$27,330
$131
55%
221$30βŒβœ…βŒY / Y⭐️ 5 (22)
SHC Experience

No image available

$20,835
$73
76%
212$35❌❌❌Y / Y⭐️ 5 (27)
Cozy 2 bedrooms Oaklands townhouse, KGN

No image available

$27,733
$146
47%
21.51$70❌❌❌Y / N⭐️ 0 (1)
Oasis@Lindsay-Centrally Located Kingston 2 bed Apt

No image available

$17,888
$72
63%
222$85❌❌❌Y / N⭐️ 4.5 (44)
N-Mac luxury 2 Bedroom Rental unit,pool&jaccuzi

No image available

$42,070
$144
78%
222$45βœ…βœ…βŒY / Y⭐️ 5 (125)
Summer Kingston Oasis - Cozy 2BR townhouse

No image available

$27,080
$95
77%
21.53$40❌❌❌Y / N⭐️ 5 (98)
Secure, Classic, 2 bedroom oasis - Kgn & St Andrew

No image available

$19,674
$71
74%
212$29❌❌❌N / N⭐️ 4.5 (61)
The Oak at Constant Spring Road

No image available

$16,912
$85
53%
213$35❌❌❌N / N⭐️ 5 (27)
Our Central Stay

No image available

$19,733
$68
77%
223$40❌❌❌Y / Y⭐️ 4.5 (49)
The Wanderers - Boho Bliss Central Apt in Kingston

No image available

$24,494
$97
67%
213$32❌❌❌Y / Y⭐️ 5 (26)
Quiet, Central 2 Bedroom Gated Apt 24/7 security

No image available

$18,853
$87
59%
213$20❌❌❌N / N⭐️ 5 (26)
Upstairs Spectacular 2 bed | 2 bath condo in KGN 8

No image available

$30,104
$89
86%
222$95❌❌❌Y / Y⭐️ 5 (97)
The wonderlust

No image available

$47,650
$129
96%
221$75βœ…βŒβŒY / Y⭐️ 5 (71)
Elegant 2 bedroom / 2bathroom Apartment w/pool.

No image available

$40,834
$157
70%
223$55βœ…βŒβŒY / Y⭐️ 5 (103)
Luxurious Cozy 2 Bed 2 Bath Charlton Flat

No image available

$28,151
$103
70%
222$85❌❌❌Y / Y⭐️ 5 (87)
Apt A1 Palm View Kingston (No Parties Allowed)

No image available

$19,632
$119
44%
222$30❌❌❌Y / Y⭐️ 5 (38)
Petal's Retreat (Family)

No image available

$10,307
$73
37%
223$70βœ…βŒβŒY / Y⭐️ 4.8 (19)
The Sky Lounge - 2BD APT w/Amazing Roof Deck Views

No image available

$31,091
$120
68%
222$75❌❌❌Y / Y⭐️ 4.5 (72)
Burbank Bliss

No image available

$16,815
$79
55%
21.52$60❌❌❌Y / N⭐️ 5 (43)
HavenView

No image available

$34,492
$152
62%
222$0βœ…βŒβŒY / Y⭐️ 5 (20)
Cozy Garden Suite near Usain Bolts' Restaurant

No image available

$33,411
$147
61%
222$60❌❌❌Y / Y⭐️ 5 (4)
The Contemporary Getaway

No image available

$16,721
$70
62%
213$70❌❌❌Y / N⭐️ 5 (48)
Beautiful home with a Cozy feel

No image available

$15,855
$114
38%
212$0βŒβŒβœ…Y / Y⭐️ 5 (3)
Intimate Home Away From Home Luxury Suite 2

No image available

$43,727
$134
87%
222$65βœ…βŒβŒY / Y⭐️ 5 (20)
"Tranquil 2BR Townhouse"

No image available

$14,881
$107
38%
22.52$0❌❌❌Y / Y⭐️ 5 (14)
Suite 7 at the Rochesters

No image available

$22,656
$110
54%
22.52$48❌❌❌Y / Y⭐️ 5 (77)
Oaklands Two Bedroom Apartment

No image available

$17,535
$100
47%
212$20❌❌❌Y / N⭐️ 5 (6)
Jewels Villa - Modern 2BR Apt w/pool and elevator

No image available

$14,754
$131
30%
232$60βœ…βŒβŒY / Y⭐️ 4.5 (19)
Chic Suite

No image available

$30,208
$185
44%
222$52βœ…βŒβŒY / Y⭐️ 0 (1)
Jardani's Place

No image available

$22,103
$99
61%
222$0βœ…βŒβŒY / N⭐️ 5 (8)
Oakland’s city view

No image available

$20,667
$111
49%
211$40βŒβŒβœ…Y / N⭐️ 5 (2)
The Sunset Villa - 2BD APT w/ Pool & Lovely Views

No image available

$30,765
$134
60%
22.52$60βœ…βŒβŒY / Y⭐️ 4.5 (53)
Mjh luxury suite 2

No image available

$33,357
$179
50%
222$100βœ…βŒβœ…Y / Y⭐️ 5 (10)
The Alexandria

No image available

$40,111
$136
79%
22.52$50βœ…βŒβŒY / Y⭐️ 5 (67)
The Echelon Suites

No image available

$50,566
$151
91%
223$45βœ…βŒβŒY / Y⭐️ 5 (36)
Tropical Palms Getaway

No image available

$11,275
$54
54%
212$100❌❌❌Y / N⭐️ 4.5 (14)

Return Metrics

23.92% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$10,078$20,157$30,236$40,315$50,394$100,789$302,369
Revenue Appreciation$5,912$12,712$20,531$29,523$39,864$120,047$2,570,461
Home Equity$215,199$215,199$215,199$215,199$215,199$215,199$215,199
Down Payment$53,800$53,800$53,800$53,800$53,800$53,800$53,800
Property Appreciation$40,350$86,752$140,115$201,482$272,055$819,255$17,541,966
Total Return$325,341$388,622$459,883$540,322$631,314$1,309,091$20,683,796

Property Appreciation:

15%

Revenue Appreciation:

15%

Cash on Cash Return

23.92%

Cap Rate

9.08%

Return on Investment

89.96%

property-location

Merrivale Cl Kingston, St. Andrew Parish

2 bed β€’ 2.5 bath β€’ 4 guests

112

Airbnb Investor Score

$10,078

Annual Profit

9.1%

Cap Rate

23.9%

Cash on Cash

$39,417

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $135/night at 37% occupancy.Projected nightly rate is $113/night at 58% occupancy.

Top 28% of comparables

Top 8% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$25,019

Avg annual revenue

58%

Avg occupancy rate

$113

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$20k

$35k

$50k

Sign up to see the data on 40 all comparables

$10,079

Profit

Revenue

$39,417

Operating Expenses

$14,992

Operating Income

$24,425

Mortgage & Taxes

$14,346

Profit (Cash Flow)

$10,079

$66,840

Cash Investment

Down Payment

$53,800

Renos & Furnishing

$4,970

Closing Costs

$8,070

Total

$66,840

Investment Value Over Time

Property Appreciation

15%

Revenue Appreciation

15%

Cash on Cash Return

23.92%

Cap Rate

9.08%

Profit (Cummulative)

$10,079

$215,200

$4,970

$40,350

$5,913

Total Gain

$60,131