BNBCalc Short Term Rental Investment Analysis Morandé 776, Santiago, Chile

2 bed • 2 bath • 4 guests • $160,000,000

BNB

Calc

Annual Revenue

$13,357

Profit (Cash Flow)

-$8,531,867

Cap Rate

0.0%

Annual Revenue

$13,357

AirDNA projects $53/night at 69% occupancy ($13,356).

BNB Calc projects a 69% occupancy rate, $53 rate per night.

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

Return Metrics

-23.18% 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)	-$8,531,867	-$17,063,734	-$25,595,601	-$34,127,468	-$42,659,336	-$85,318,672	-$255,956,016
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$127,999,999	$127,999,999	$127,999,999	$127,999,999	$127,999,999	$127,999,999	$127,999,999
Down Payment	$32,000,000	$32,000,000	$32,000,000	$32,000,000	$32,000,000	$32,000,000	$32,000,000
Property Appreciation	$4,800,000	$9,744,000	$14,836,320	$20,081,409	$25,483,851	$55,026,620	$228,361,995
Total Return	$156,268,132	$152,680,265	$149,240,718	$145,953,940	$142,824,515	$129,707,948	$132,405,978

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-23.18%

Cap Rate

Return on Investment

-4.01%

776 Morandé Santiago, Región Metropolitana, 8340208

2 bed • 2 bath • 4 guests

Purchase Price

-96

Airbnb Investor Score

-$8,531,867

Annual Profit

0.0%

Cap Rate

-23.2%

Cash on Cash

$13,357

Annual Revenue

Projected nightly rate is $53/night at 69% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$100k

$195k

$300k

-$8,531,867

Profit

Revenue

$13,357

Operating Expenses

$12,125

Operating Income

$1,232

Mortgage & Taxes

$8,533,099

Profit (Cash Flow)

-$8,531,867

$36,804,876

Cash Investment

Down Payment

$32,000,000

Renos & Furnishing

$4,876

Closing Costs

$4,800,000

Total

$36,804,876

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-23.18%

Cap Rate

Return on Investment

-4.01%