BNBCalc.com Investment Analysis Report of P.º Colón, San José, Costa Rica

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

68.55% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

68.55%

Cap Rate

∞%

Return on Investment

68.55%

Annual Revenue

$19,526

AirDNA projects $81/night at 66% occupancy ($19,525).

User selected values for this report: 66% occupancy rate, $81 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,142

Annual Expenses

$13,698

Utilities

$380

Internet + TV

$100

Water/Sewer

$30

Garbage

$100

Electric

$150

Gas

$0

Other

$0

Maintenance

$713

Property Insurance

$150

HOA

$0

Landscaping

$200

Ongoing Repairs

$100

Supplies

$100

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$163

Management & Platform Fees

$49

Platform Fee (i.e. Airbnb)

$49

Property Manager Fee

$0

property-location

P.º Colón San José, San José

3 bed • 2 bath • 6 guests

$19,526

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

68.55%

Cap Rate

∞%