BNBCalc Short Term Rental Investment Analysis PR-110, , ,

1 bed • 1 bath • 2 guests • $150,000

BNB

Calc

Annual Revenue

$27,839

Profit (Cash Flow)

$6,121

Cap Rate

9.4%

Annual Revenue

$27,839

AirDNA projects $81/night at 53% occupancy ($15,679). Airbtics projects $86/night at 53% occupancy ($16,647). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 74% occupancy rate, $103 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$8,796	$15,934	$28,916	$37,887
Occupancy	39%	48%	74%	82%
Nightly Rate	$59	$87	$103	$122

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartamento en Aguadilla para 2	$14,838	$53	74%	1	1	2	$40	❌	❌	❌	N / Y	⭐️ 5 (36)
Stylish apt. with hot tub-minutes from the beach.	$12,551	$63	53%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (94)
Alojamiento Tres Palmeras	$24,156	$120	55%	1	1	2	$0	✅	❌	✅	N / Y	⭐️ 5 (56)
D Los Ángeles Vip	$15,927	$63	63%	1	1	2	$50	❌	❌	❌	N / N	⭐️ 4.5 (55)
A Peaceful and Convenient Vacation Spot	$8,878	$54	44%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (66)
Villa Carmín I - Apartment with Private Pool	$37,078	$122	81%	1	1	1	$65	✅	❌	✅	Y / Y	⭐️ 5 (150)
Villa Carmín II Apartment with private pool	$34,269	$122	75%	1	1	2	$65	✅	❌	✅	Y / Y	⭐️ 5 (139)
Ozean Apartment	$14,843	$118	32%	1	2	2	$60	✅	❌	✅	Y / Y	⭐️ 4.3 (44)
Aguadilla Apt #3, sleeps 8, pool, jacuzzi, sports	$34,354	$211	44%	1	1	2	$75	✅	✅	✅	Y / Y	⭐️ 4.5 (5)
AguaVilla 3 Tiny House	$6,559	$56	32%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (246)
Villa Progreso Apt 1	$15,394	$88	45%	1	1	1	$30	❌	❌	✅	N / N	⭐️ 5 (94)
#3 Atlántico Azul Ideal for long stays!	$13,900	$49	75%	1	1	1	$10	❌	❌	❌	Y / Y	⭐️ 5 (745)
Casa María1 Retreat	$30,004	$89	87%	1	1	1	$45	✅	❌	✅	N / N	⭐️ 5 (202)
#2 Atlántico Azul.	$9,458	$56	44%	1	1	1	$10	❌	❌	❌	Y / Y	⭐️ 5 (717)
#15 Atlántico Azul Porch entrance!	$11,139	$44	66%	1	1	1	$10	❌	❌	❌	N / Y	⭐️ 5 (453)
Casa Las Amapola “Garden Apt” Beach Nearby !	$12,509	$101	31%	1	1	1	$30	❌	❌	✅	N / N	⭐️ 5 (49)
Sweet Sunset II- Rompeolas Beach	$14,733	$89	44%	1	1	2	$40	❌	❌	❌	N / N	⭐️ 4.5 (45)
Casa Las Amapola “Ocean Apt” Beach Nearby!	$10,426	$102	26%	1	1	1	$30	❌	❌	✅	N / Y	⭐️ 5 (25)
Casa Andromeda	$9,000	$90	27%	1	1	1	$5	❌	❌	✅	N / N	⭐️ 4.5 (31)
Apt.Pool, Bed KING, Beaches, Restaurant & Netflix	$22,547	$139	41%	1	1	2	$70	✅	❌	✅	N / Y	⭐️ 5 (78)
Villa Lucila PR	$32,843	$106	79%	1	1	2	$59	✅	✅	✅	N / Y	⭐️ 5 (202)
Luna Soleil Studio Apartment #4	$12,305	$41	82%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (25)
Apartment #1 in Aguadilla, Moca	$8,312	$101	22%	1	1	1	$15	✅	❌	✅	N / N	⭐️ 5 (20)
Cozy studio fully furnished minutes from the beach	$15,204	$91	45%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (80)
Cozy suite	$5,780	$76	20%	1	1	1	$15	✅	❌	✅	N / N	⭐️ 5 (27)
D Los Ángeles Guest House 1	$13,827	$61	56%	1	1	1	$50	❌	❌	❌	N / N	⭐️ 4.5 (26)
HACIENDA N G JUNGLE APT 6	$8,301	$61	34%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (73)
Lugar céntrico entre playas Rincon y aeropuerto	$15,494	$79	52%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 5 (27)
The Rocking Coqui	$6,927	$42	44%	1	1	1	$10	❌	❌	❌	N / N	⭐️ 5 (38)
Casa Las Palmeras - Apt. B	$11,392	$31	98%	1	1	1	$50	❌	❌	❌	N / N	⭐️ 4.5 (51)
Casa Las Amapolas- “Sand Apt” Beach nearby!	$8,541	$101	22%	1	1	1	$25	❌	❌	✅	Y / N	⭐️ 5 (48)
Hacienda NG Pasion apt 1	$13,551	$51	67%	1	1	2	$50	❌	❌	❌	N / N	⭐️ 4.5 (157)
Sweet Sunset I - Aguadilla’s Street Art District	$14,174	$87	43%	1	1	2	$40	❌	❌	❌	N / N	⭐️ 4.5 (35)
Beach Front Studio Apt + Pool + Balcony + Parking	$8,307	$103	21%	1	1	1	$30	✅	❌	✅	Y / Y	⭐️ 5 (41)
Cascadas 2/Best Location/Private	$12,908	$75	43%	1	1	1	$24	❌	❌	✅	N / Y	⭐️ 5 (161)
The Cove- lower level + ocean front	$29,844	$103	76%	1	1	2	$85	❌	❌	❌	N / N	⭐️ 5 (226)
Vera's Beach House- upper level + private balcony	$32,041	$136	63%	1	1	2	$85	❌	❌	❌	N / N	⭐️ 5 (279)
Seabreeze Beach Retreat 01 \| WFH & Balcony	$20,719	$73	74%	1	1	2	$35	❌	❌	✅	Y / Y	⭐️ 5 (173)
Coral's Cave Escape \| Beachfront + Sunset Apt	$40,984	$128	85%	1	1	2	$40	❌	❌	✅	N / Y	⭐️ 5 (475)
Centric 1 bed apt w power generator/washer-dryer	$29,227	$83	93%	1	1	1	$39	❌	❌	❌	Y / Y	⭐️ 5 (162)

Return Metrics

16.24% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,120	$12,241	$18,362	$24,483	$30,604	$61,208	$183,625
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,113	$4,312	$6,601	$8,983	$11,462	$25,459	$119,999
Down Payment	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000
Property Appreciation	$4,500	$9,135	$13,909	$18,826	$23,891	$51,587	$214,089
Total Return	$42,734	$55,689	$68,873	$82,293	$95,958	$168,255	$547,714

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.24%

Cap Rate

9.41%

Return on Investment

33.78%

PR-110

1 bed • 1 bath • 2 guests

Purchase Price

Airbnb Investor Score

$6,120

Annual Profit

9.4%

Cap Rate

16.2%

Cash on Cash

$27,839

Annual Revenue

BNBCalc predicts this property will get $86 per night with 53% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$17,331

Avg annual revenue

53%

Avg occupancy rate

$86

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

$15k

$30k

$40k

$6,121

Profit

Revenue

$27,839

Operating Expenses

$13,718

Operating Income

$14,121

Mortgage & Taxes

$8,000

Profit (Cash Flow)

$6,121

$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

16.24%

Cap Rate

9.41%

Return on Investment

33.78%