BNBCalc Short Term Rental Rental Arbitrage Analysis Puerto Nordelta - Puerto Buenos Aires, , ,

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$9,369

Profit (Cash Flow)

-$8,174

Cash on Cash Return

-248.6%

Annual Revenue

$9,369

Airbtics projects $45/night at 57% occupancy ($9,368). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 57% occupancy rate, $45 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$6,358	$9,225	$12,483	$20,673
Occupancy	43%	58%	67%	90%
Nightly Rate	$39	$42	$49	$61

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Departamento entero en la Casa de un Anticuario V	$6,822	$41	38%	1	1	5	$35	❌	❌	✅	N / Y	⭐️ 4.5 (8)
Departamento dos ambientes bajo de San Isidro	$13,645	$41	88%	1	1	3	$29	❌	❌	❌	N / N	⭐️ 4.5 (16)
Relax en Acassuso	$12,254	$43	75%	1	1	1	$15	❌	❌	✅	Y / Y	⭐️ 5 (53)
Depto San Isidro con Luz, Aire y Verde	$12,254	$62	54%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (57)
Depto - Hipódromo de San Isidro	$7,891	$22	98%	1	1.5	3	$0	❌	❌	❌	N / Y	⭐️ 5 (55)
Encantador depto en San Isidro	$6,258	$19	90%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (59)
Your tranquil spot in Acassuso	$9,506	$38	66%	1	1	1	$15	❌	❌	❌	Y / N	⭐️ 5 (50)
En el corazón de San Isidro	$9,700	$41	63%	1	1	2	$15	❌	❌	❌	Y / Y	⭐️ 5 (38)
Departamento en la casa de un Anticuario VI	$5,395	$41	32%	1	1	5	$15	❌	❌	✅	N / Y	⭐️ 5 (4)
Estudio en Acassuso	$8,011	$43	49%	1	1	3	$15	❌	❌	❌	N / N	⭐️ 4.5 (3)
Apartment in San Isidro	$10,224	$58	45%	1	1	2	$20	✅	❌	✅	N / N	⭐️ 0 (0)
Beautiful apartment w/ parking in Martinez.	$12,659	$52	66%	1	1	2	$15	❌	❌	❌	Y / N	⭐️ 5 (41)
Apartment at San Isidro	$5,521	$37	40%	1	1	1	$14	❌	❌	❌	Y / Y	⭐️ 5 (39)
° Tu departamento en "Estación Martínez"	$12,122	$36	92%	1	0	2	$0	❌	❌	❌	N / N	⭐️ 5 (51)
Bright and spacious 1 bedroom rental in Acassuso	$8,608	$42	56%	1	1	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
Departamento luminoso y cómodo	$7,552	$42	46%	1	1	3	$30	❌	❌	❌	Y / Y	⭐️ 5 (16)
San isidro Rivadavia	$10,352	$39	70%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (27)
Sightseeing 1 Bedroom condo with pool	$19,959	$66	80%	1	1.5	1	$25	✅	❌	❌	N / Y	⭐️ 4.5 (27)
Beautiful apartment close to racetrack of S.Isidro	$17,217	$49	96%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Hermoso departamento dos pisos bajo de San Isidro	$10,669	$42	67%	1	2	2	$30	❌	❌	❌	N / N	⭐️ 4.5 (19)
Departamento de confort	$11,034	$45	67%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (17)
departamento en la casa de un anticuario VIII	$13,902	$61	59%	1	1	7	$30	❌	❌	❌	Y / N	⭐️ 0 (0)
Dept. Moderno & Vista Soñada - Av. Libertador	$17,684	$73	65%	1	2	4	$30	✅	❌	❌	N / N	⭐️ 5 (27)
Dpto zona Acassuso. Residencial, todo cerca !	$7,665	$40	48%	1	1	5	$20	❌	❌	❌	N / N	⭐️ 0 (2)
Maravillosa vista al río	$11,243	$48	64%	1	1	4	$0	❌	❌	❌	N / N	⭐️ 5 (8)
Departamento de 2 ambientes (2)	$8,279	$39	58%	1	1	2	$0	❌	❌	✅	N / N	⭐️ 4.8 (5)
Departamento de 2 ambientes (3)	$7,565	$39	53%	1	1	2	$0	❌	❌	✅	N / N	⭐️ 5 (2)
Departamento a un paso de todo	$12,671	$41	81%	1	1	2	$30	❌	❌	❌	Y / N	⭐️ 4.8 (30)
Depto en Acassuso	$10,500	$31	90%	1	1	3	$15	❌	❌	❌	Y / N	⭐️ 5 (12)
Alojamiento en San Isidro centro	$5,050	$46	30%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Luminoso y bien ubicado!	$5,694	$35	44%	1	1	7	$15	❌	❌	✅	N / N	⭐️ 4.8 (11)
El Bajo Riverfront Petit Hôtel with Beach & Park	$12,126	$51	62%	1	1	3	$20	❌	❌	✅	N / N	⭐️ 0 (0)
Casa Lima Bs As, ideal for Couples expandable.	$9,418	$41	61%	1	1	3	$12	❌	❌	✅	N / Y	⭐️ 5 (54)
Alquiler Temp en san Isidro	$8,082	$46	48%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

-248.6% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$8,174	-$16,348	-$24,522	-$32,696	-$40,870	-$81,740	-$245,220
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$8,174	-$16,348	-$24,522	-$32,696	-$40,870	-$81,740	-$245,220

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-248.6%

Payback Period Days

Return on Investment

-248.6%

Puerto Nordelta - Puerto Buenos Aires

1 bed • 1 bath • 1 guests

Monthly Rent

$9,369

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $45/night at 57% occupancy.

Occupancy Rate

Top 53% 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.

$9,493

Avg annual revenue

57%

Avg occupancy rate

$45

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

$10k

$15k

$20k

-$8,174

Profit

Revenue

$9,369

Operating Expenses

$10,463

Operating Income

-$1,094

Net Effective Rent

$7,080

Profit (Cash Flow)

-$8,174

$3,288

Cash Investment

Renos & Furnishing

$3,188

Setup Costs

$100

Total

$3,288

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-248.6%

Payback Period Days