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

2 bed • 2.5 bath • 4 guests • $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}

Percentiles	25%	50%	75%	90%
Revenue	$14,866	$24,807	$36,590	$45,198
Occupancy	46%	59%	71%	79%
Nightly Rate	$86	$112	$137	$151

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Scenic Getaway in Kingston	$26,041	$150	46%	2	2	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (12)
Cozy 2 Bedroom Apt in Kingston with Hill/City View	$27,330	$131	55%	2	2	1	$30	❌	✅	❌	Y / Y	⭐️ 5 (22)
SHC Experience	$20,835	$73	76%	2	1	2	$35	❌	❌	❌	Y / Y	⭐️ 5 (27)
Cozy 2 bedrooms Oaklands townhouse, KGN	$27,733	$146	47%	2	1.5	1	$70	❌	❌	❌	Y / N	⭐️ 0 (1)
Oasis@Lindsay-Centrally Located Kingston 2 bed Apt	$17,888	$72	63%	2	2	2	$85	❌	❌	❌	Y / N	⭐️ 4.5 (44)
N-Mac luxury 2 Bedroom Rental unit,pool&jaccuzi	$42,070	$144	78%	2	2	2	$45	✅	✅	❌	Y / Y	⭐️ 5 (125)
Summer Kingston Oasis - Cozy 2BR townhouse	$27,080	$95	77%	2	1.5	3	$40	❌	❌	❌	Y / N	⭐️ 5 (98)
Secure, Classic, 2 bedroom oasis - Kgn & St Andrew	$19,674	$71	74%	2	1	2	$29	❌	❌	❌	N / N	⭐️ 4.5 (61)
The Oak at Constant Spring Road	$16,912	$85	53%	2	1	3	$35	❌	❌	❌	N / N	⭐️ 5 (27)
Our Central Stay	$19,733	$68	77%	2	2	3	$40	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
The Wanderers - Boho Bliss Central Apt in Kingston	$24,494	$97	67%	2	1	3	$32	❌	❌	❌	Y / Y	⭐️ 5 (26)
Quiet, Central 2 Bedroom Gated Apt 24/7 security	$18,853	$87	59%	2	1	3	$20	❌	❌	❌	N / N	⭐️ 5 (26)
Upstairs Spectacular 2 bed \| 2 bath condo in KGN 8	$30,104	$89	86%	2	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (97)
The wonderlust	$47,650	$129	96%	2	2	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (71)
Elegant 2 bedroom / 2bathroom Apartment w/pool.	$40,834	$157	70%	2	2	3	$55	✅	❌	❌	Y / Y	⭐️ 5 (103)
Luxurious Cozy 2 Bed 2 Bath Charlton Flat	$28,151	$103	70%	2	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (87)
Apt A1 Palm View Kingston (No Parties Allowed)	$19,632	$119	44%	2	2	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (38)
Petal's Retreat (Family)	$10,307	$73	37%	2	2	3	$70	✅	❌	❌	Y / Y	⭐️ 4.8 (19)
The Sky Lounge - 2BD APT w/Amazing Roof Deck Views	$31,091	$120	68%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (72)
Burbank Bliss	$16,815	$79	55%	2	1.5	2	$60	❌	❌	❌	Y / N	⭐️ 5 (43)
HavenView	$34,492	$152	62%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (20)
Cozy Garden Suite near Usain Bolts' Restaurant	$33,411	$147	61%	2	2	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (4)
The Contemporary Getaway	$16,721	$70	62%	2	1	3	$70	❌	❌	❌	Y / N	⭐️ 5 (48)
Beautiful home with a Cozy feel	$15,855	$114	38%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Intimate Home Away From Home Luxury Suite 2	$43,727	$134	87%	2	2	2	$65	✅	❌	❌	Y / Y	⭐️ 5 (20)
"Tranquil 2BR Townhouse"	$14,881	$107	38%	2	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Suite 7 at the Rochesters	$22,656	$110	54%	2	2.5	2	$48	❌	❌	❌	Y / Y	⭐️ 5 (77)
Oaklands Two Bedroom Apartment	$17,535	$100	47%	2	1	2	$20	❌	❌	❌	Y / N	⭐️ 5 (6)
Jewels Villa - Modern 2BR Apt w/pool and elevator	$14,754	$131	30%	2	3	2	$60	✅	❌	❌	Y / Y	⭐️ 4.5 (19)
Chic Suite	$30,208	$185	44%	2	2	2	$52	✅	❌	❌	Y / Y	⭐️ 0 (1)
Jardani's Place	$22,103	$99	61%	2	2	2	$0	✅	❌	❌	Y / N	⭐️ 5 (8)
Oakland’s city view	$20,667	$111	49%	2	1	1	$40	❌	❌	✅	Y / N	⭐️ 5 (2)
The Sunset Villa - 2BD APT w/ Pool & Lovely Views	$30,765	$134	60%	2	2.5	2	$60	✅	❌	❌	Y / Y	⭐️ 4.5 (53)
Mjh luxury suite 2	$33,357	$179	50%	2	2	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (10)
The Alexandria	$40,111	$136	79%	2	2.5	2	$50	✅	❌	❌	Y / Y	⭐️ 5 (67)
The Echelon Suites	$50,566	$151	91%	2	2	3	$45	✅	❌	❌	Y / Y	⭐️ 5 (36)
Tropical Palms Getaway	$11,275	$54	54%	2	1	2	$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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%

Merrivale Cl Kingston, St. Andrew Parish

2 bed • 2.5 bath • 4 guests

Purchase Price

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.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 8% of comparables

Seasonality

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

🏊‍♂️ Pool

🛁 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

$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%

Return on Investment

89.96%