BNBCalc Short Term Rental Investment Analysis Monumento Cir, Caloocan, NCR,

2 bed • 1.5 bath • 4 guests • $150,000

BNB

Calc

Annual Revenue

$13,346

Profit (Cash Flow)

-$3,482

Cap Rate

2.8%

Annual Revenue

$13,346

AirDNA projects $31/night at 46% occupancy ($5,208). Airbtics projects $47/night at 51% occupancy ($8,754). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, $58 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$5,179	$8,630	$13,688	$17,806
Occupancy	40%	48%	63%	74%
Nightly Rate	$35	$48	$58	$64

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Aki's Abode-Cozy 2storey condo in Valenzuela	$10,739	$45	64%	2	1	1	$6	✅	❌	❌	N / Y	⭐️ 5 (73)
Fresh & Cozy Home in Valenzuela \| Wifi \| Netflix	$7,071	$28	69%	2	1	1	$0	✅	❌	❌	N / Y	⭐️ 5 (99)
Unit Cairah: High & Modern 2BR Condo in Cloverleaf	$13,457	$53	68%	2	1	1	$14	✅	❌	❌	N / Y	⭐️ 4.5 (35)
Casa de flore - 2 BR Relaxing Unit with Balcony	$10,812	$63	44%	2	1	1	$18	✅	❌	❌	N / Y	⭐️ 5 (36)
2BR Unit-Sky Patio Level	$13,520	$53	68%	2	1	1	$7	✅	❌	❌	N / N	⭐️ 5 (38)
3M's Place 1-2bedroom unit by Emman & Jovy Stayca	$6,522	$33	54%	2	1	1	$0	✅	❌	❌	N / N	⭐️ 5 (9)
Tobi’s Crib 2 Bedroom Homey Condo	$11,526	$48	63%	2	1	1	$12	✅	❌	❌	Y / Y	⭐️ 5 (87)
Bachelor’s Pad at The Celandine	$4,584	$33	37%	2	1	1	$5	✅	❌	❌	Y / N	⭐️ 5 (15)
Traveler Residence by Celandine	$13,080	$58	60%	2	1	1	$9	✅	❌	❌	N / N	⭐️ 5 (6)
Casa Alexandra, cozy 2 BR condo	$10,651	$71	39%	2	1	1	$11	✅	❌	❌	N / N	⭐️ 5 (4)
Isabelle De Valenzuela (Just across OLFU).	$3,712	$26	39%	2	1	1	$0	✅	❌	❌	N / N	⭐️ 4.6 (20)
2BR Modern Minimalist by Emman & Jovy Staycations	$8,422	$39	59%	2	1	1	$0	✅	❌	❌	N / N	⭐️ 5 (19)
Charming 2 BR, Balcony, Pool, Netflix, Views!	$8,059	$36	60%	2	1	1	$4	✅	❌	❌	N / N	⭐️ 5 (15)
Orchid Casa Valenzuela	$7,708	$27	78%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (25)
Condo in front of Our Lady of Fatima University.	$4,599	$30	41%	2	1	1	$5	✅	❌	✅	N / N	⭐️ 4.5 (23)
Corner 2-bedroom condo at The Celandine	$16,711	$58	77%	2	1	2	$12	✅	❌	❌	Y / Y	⭐️ 5 (54)
Nordic Home by Sandi’s	$14,186	$68	57%	2	2	1	$0	❌	❌	✅	Y / N	⭐️ 5 (53)
The Grand Casa	$7,584	$28	74%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (47)
Chris & Carl Place	$12,195	$57	58%	2	1	1	$4	✅	❌	❌	Y / Y	⭐️ 5 (3)
Toby's Abode - 2 BR at The Celandine by DMCI	$10,725	$40	73%	2	1	1	$5	✅	❌	❌	Y / Y	⭐️ 5 (26)
Cozy Stay \| 2br \| Massage Chair \| Free-parking	$10,149	$59	47%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (47)
Condo staycation in Valenzuela	$8,729	$53	45%	2	1	1	$0	✅	❌	❌	N / Y	⭐️ 5 (12)
SAFIYYAH’S TINY HOUSE CALOOCAN WITH FREE PARKING	$6,427	$54	32%	2	1	2	$6	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
2BR Maiden by Emman & Jovy Staycations	$6,148	$40	42%	2	1	1	$0	✅	❌	❌	N / N	⭐️ 0 (1)
Coco&chill 2 bedroom modern unit	$8,257	$47	48%	2	1	1	$0	✅	❌	✅	Y / N	⭐️ 4.9 (8)
2 Bedroom unit The Celandine	$6,731	$59	31%	2	1	1	$3	✅	❌	❌	N / N	⭐️ 0 (1)
Le Chic Demeuré Suite at The Celandine	$8,565	$65	36%	2	1	1	$0	✅	❌	❌	N / N	⭐️ 4.7 (19)
2BR w/ Balcony, WiFi & Netflix	$8,160	$41	50%	2	1	1	$15	✅	❌	❌	N / N	⭐️ 5 (29)
Minimalist 2 Bedroom unit @DMCI Celandine QC	$7,378	$48	42%	2	1	2	$0	✅	❌	❌	N / N	⭐️ 3.6 (3)
Isabelle DeValenzuela CondoStaycation inValenzuela	$5,590	$33	46%	2	1	1	$11	✅	❌	❌	Y / N	⭐️ 0 (1)
RLR suite @ The Celandine 2BR 3pm 1pm out	$11,478	$64	49%	2	2	1	$0	✅	❌	✅	N / N	⭐️ 4.5 (23)
The SeRAREnity Suite - 2BR in The Celandine	$11,833	$61	53%	2	1	1	$0	✅	❌	❌	N / Y	⭐️ 0 (0)
2BR Cozy place in Valenzuela City	$4,725	$30	41%	2	1	3	$5	✅	❌	❌	Y / Y	⭐️ 5 (5)
2BR Condominium Unit at the Celandine	$14,729	$48	83%	2	1	3	$6	✅	❌	❌	Y / Y	⭐️ 5 (1)
Luxe 2BR Suite \| Videoke \| Netflix \| Wi-Fi	$12,590	$43	80%	2	1	1	$0	✅	❌	❌	N / N	⭐️ 5 (9)
Spacious 2BR-Condo in Valenzuela w/ Wifi & Netflix	$5,387	$32	46%	2	1	6	$0	✅	❌	✅	Y / N	⭐️ 4 (1)

Return Metrics

-9.24% 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)	-$3,482	-$6,964	-$10,447	-$13,929	-$17,412	-$34,824	-$104,473
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$119,999	$119,999	$119,999	$119,999	$119,999	$119,999	$119,999
Down Payment	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000
Property Appreciation	$3,000	$6,060	$9,181	$12,364	$15,612	$32,849	$121,704
Total Return	$149,517	$149,095	$148,733	$148,435	$148,199	$148,024	$167,230

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.24%

Cap Rate

2.76%

Return on Investment

4.32%

Monumento Cir Caloocan, Metro Manila

2 bed • 1.5 bath • 4 guests

Purchase Price

-33

Airbnb Investor Score

-$3,482

Annual Profit

2.8%

Cap Rate

-9.2%

Cash on Cash

$13,346

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $31/night at 46% occupancy.Projected nightly rate is $47/night at 51% occupancy.

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.

$8,926

Avg annual revenue

51%

Avg occupancy rate

$47

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

-$3,482

Profit

Revenue

$13,346

Operating Expenses

$9,204

Operating Income

$4,142

Mortgage & Taxes

$7,625

Profit (Cash Flow)

-$3,482

$37,688

Cash Investment

Down Payment

$30,000

Renos & Furnishing

$3,188

Closing Costs

$4,500

Total

$37,688

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.24%

Cap Rate

2.76%

Return on Investment

4.32%