BNBCalc.com Investment Analysis Report of PR-429, Puerto Rico

1 bed • 1 bath • 4 guests • $76,000

BNB

Calc

Return Metrics

131.28% 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

131.28%

Cap Rate

44.28%

Return on Investment

145.21%

Annual Revenue

$53,716

AirDNA projects $191/night at 77% occupancy ($53,716).

User selected values for this report: 77% occupancy rate, $191 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,672

Annual Expenses

$20,063

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,148

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$448

Management & Platform Fees

$134

Platform Fee (i.e. Airbnb)

$134

Property Manager Fee

$0

property-location

PR-429

1 bed • 1 bath • 4 guests

$53,716

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

131.28%

Cap Rate

44.28%