BNBCalc.com Investment Analysis Report of Residencial Las Margaritas, Santo Domingo, Dominican Republic

4 bed • 4 bath • 8 guests • $300,000

BNB

Calc

Return Metrics

12.56% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.56%

Cap Rate

14.5%

Return on Investment

15.38%

Annual Revenue

$65,744

AirDNA projects $65/night at 54% occupancy ($12,820).

User selected values for this report: 100% occupancy rate, $180 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,852

Annual Expenses

$22,227

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,248

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$548

Management & Platform Fees

$164

Platform Fee (i.e. Airbnb)

$164

Property Manager Fee

$0

property-location

Residencial Las Margaritas Santo Domingo, Distrito Nacional

4 bed • 4 bath • 8 guests

$65,744

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.56%

Cap Rate

14.5%