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

4 bed • 1 bath • 6 guests • $232,000

BNB

Calc

Annual Revenue

$78,016

Profit (Cash Flow)

$46,405

Cap Rate

25.3%

Annual Revenue

$78,016

AirDNA projects $206/night at 37% occupancy ($27,838). Airbtics projects $356/night at 60% occupancy ($78,016). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 60% occupancy rate, $356 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,575	$80,508	$122,568	$174,843
Occupancy	47%	65%	77%	84%
Nightly Rate	$255	$334	$428	$560

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Massinga - island chalet + tropical farm	$125,278	$507	65%	4	4	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (91)
Casa De Carmen	$51,950	$302	47%	4	2.5	5	$0	✅	❌	✅	Y / Y	⭐️ 5 (37)
Aguadilla West Coast 2nd Floor With a View	$64,035	$206	84%	4	2	1	$20	❌	❌	❌	N / Y	⭐️ 4.5 (36)
Perfect Escape: Pool, Games, BBQ, Netflix, Wi-Fi	$59,783	$233	67%	4	2	2	$175	✅	❌	✅	N / Y	⭐️ 4.5 (90)
4B-16 ppl Private Pool BBQ Jacuzzi parking w/dryer	$123,806	$692	48%	4	2	2	$170	✅	❌	❌	Y / Y	⭐️ 5 (26)
Wait N’ Sea Beach House for groups	$42,033	$200	56%	4	2	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (25)
Modern Coastal Villa: 4BR/2BA + Dreamy Soaking Tub	$87,340	$332	70%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (78)
Virgen del Carmen Beach House	$65,061	$264	66%	4	1	2	$75	❌	❌	✅	N / Y	⭐️ 5 (182)
Brazil’s Short Stay	$22,280	$126	47%	4	2	2	$100	❌	❌	❌	N / N	⭐️ 5 (22)
El Cucurucho en Crash Boat for 12	$149,026	$551	73%	4	4	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (28)
Casa Marilina Aguadilla w/ Pool	$102,521	$361	77%	4	2	2	$130	✅	❌	✅	Y / Y	⭐️ 5 (49)
Caribbean Backyard House - Home with Private Pool	$75,856	$339	60%	4	2	1	$100	✅	✅	✅	Y / Y	⭐️ 4.5 (207)
Azores Luxury Residence	$120,251	$541	60%	4	3.5	2	$180	✅	❌	❌	N / Y	⭐️ 5 (101)
Casa Amanda	$81,990	$414	53%	4	3	2	$150	✅	❌	✅	N / Y	⭐️ 5 (30)
Born Duplex Modern Apt, w/ pool	$95,933	$337	76%	4	2.5	2	$165	✅	❌	✅	Y / Y	⭐️ 5 (55)
Family love: Private Pool and Basketball court.	$100,151	$372	73%	4	3	2	$185	✅	✅	❌	Y / Y	⭐️ 5 (72)
Family house in NW coast of PR	$49,650	$188	69%	4	2.5	2	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (19)
Casa Vera-BIG 4bdrm home + 3 mins drive from beach	$23,586	$120	52%	4	2	2	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (134)
Aguada Secret Spot+ Aguada Fullhouse Combo	$67,571	$260	67%	4	5	1	$120	✅	❌	❌	N / N	⭐️ 5 (16)
Private & Spacious 4BR Home w/Pool on Rincón River	$138,742	$465	81%	4	3	4	$200	✅	❌	❌	N / Y	⭐️ 5 (47)
Casa Alegre	$163,852	$449	99%	4	3	3	$350	✅	✅	✅	Y / Y	⭐️ 5 (57)
Aguadilla Beach Retreat for 10 Guests	$30,730	$213	38%	4	2	2	$100	❌	❌	✅	N / Y	⭐️ 0 (2)
Pal Campo 2 Family Vacation, Peaceful	$78,083	$276	77%	4	1	2	$50	✅	❌	✅	Y / Y	⭐️ 5 (8)
Atalaya Vacation Home	$142,826	$479	81%	4	3	2	$205	✅	❌	✅	N / N	⭐️ 4.5 (61)
Cozy 4BR mountain retreat w/views, hot tub & Solar	$69,585	$243	77%	4	2	3	$100	❌	✅	❌	Y / Y	⭐️ 5 (83)
Isabela Escape House. Pool. Full A/C. 8-10 Guests	$92,414	$292	86%	4	2	3	$125	✅	❌	❌	Y / Y	⭐️ 5 (173)
Enjoy Rare Huge POOL 4br Perfect for Families!	$112,716	$355	85%	4	3	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (89)
Caribbean Sunshine Villa	$50,993	$421	32%	4	3	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (34)
Puerta Espinar Beach House	$77,806	$398	53%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (48)
"Tranquil Oasis: Spacious 4-Bed/3-Bath Beach House	$30,277	$114	71%	4	3	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (34)
Cascadas House/Entire/Up to 8 guests	$66,323	$327	52%	4	3	1	$80	❌	❌	✅	N / Y	⭐️ 5 (1)
Casa Cañaveral	$76,060	$641	32%	4	2.5	2	$225	✅	❌	❌	Y / Y	⭐️ 5 (106)
Juanito’s Crash Pad 4 Bedrooms w/ Private Pool	$93,597	$293	86%	4	2.5	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (29)
Mountaintop View Private House & Pool - Rincon, PR	$108,724	$351	82%	4	3.5	2	$175	✅	❌	❌	N / N	⭐️ 4.5 (92)
Aguada, Sleeps 12 w/ Units 1+2 at Bea's Place	$27,331	$229	32%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

76.01% 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)	$46,405	$92,810	$139,216	$185,621	$232,026	$464,053	$1,392,160
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$185,599	$185,599	$185,599	$185,599	$185,599	$185,599	$185,599
Down Payment	$46,400	$46,400	$46,400	$46,400	$46,400	$46,400	$46,400
Property Appreciation	$6,960	$14,128	$21,512	$29,118	$36,951	$79,788	$331,124
Total Return	$285,365	$338,939	$392,728	$446,739	$500,978	$775,842	$1,955,285

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

76.01%

Cap Rate

25.33%

Return on Investment

92.76%

PR-110

4 bed • 1 bath • 6 guests

Purchase Price

398

Airbnb Investor Score

$46,405

Annual Profit

25.3%

Cap Rate

76.0%

Cash on Cash

$78,016

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $206/night at 37% occupancy.Projected nightly rate is $356/night at 60% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$77,578

Avg annual revenue

60%

Avg occupancy rate

$356

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

$20k

$70k

$115k

$165k

$46,405

Profit

Revenue

$78,016

Operating Expenses

$19,238

Operating Income

$58,778

Mortgage & Taxes

$12,373

Profit (Cash Flow)

$46,405

$61,048

Cash Investment

Down Payment

$46,400

Renos & Furnishing

$7,688

Closing Costs

$6,960

Total

$61,048

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

76.01%

Cap Rate

25.33%

Return on Investment

92.76%