BNBCalc Short Term Rental Investment Analysis Residencial Las Margaritas, Santo Domingo, Dominican Republic

4 bed • 4 bath • 8 guests • $300,000

BNB

Calc

Annual Revenue

$65,744

Profit (Cash Flow)

$40,217

Cap Rate

14.5%

Annual Revenue

$65,744

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

BNB Calc projects a 100% occupancy rate, $180 rate per night.

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

Return Metrics

12.67% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$40,217	$80,434	$120,651	$160,868	$201,086	$402,172	$1,206,516
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$349,217	$398,704	$448,469	$498,521	$548,868	$805,347	$1,934,695

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.67%

Cap Rate

14.5%

Return on Investment

15.51%

Residencial Las Margaritas Santo Domingo, Distrito Nacional

4 bed • 4 bath • 8 guests

Purchase Price

$65,744

Annual Revenue

AirDNA projects $65/night at 54% occupancy ($12,820.06).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$40,217

Profit

Revenue

$65,744

Operating Expenses

$22,227

Operating Income

$43,517

Mortgage & Taxes

$3,300

Profit (Cash Flow)

$40,217

$317,252

Cash Investment

Down Payment

$300,000

Renos & Furnishing

$8,252

Closing Costs

$9,000

Total

$317,252

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.67%

Cap Rate

14.5%

Return on Investment

15.51%