BNBCalc Short Term Rental Cohost Analysis Serrano 149, Santiago, Chile

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Owner income

$7,179

Per year

This Airbnb could earn an additional

$831

Per month vs a Long-Term Rental

Annual Revenue range

$8,935 - $17,649

Annual Revenue

$9,971

AirDNA projects $30/night at 65% occupancy ($7,122). Airbtics projects $36/night at 66% occupancy ($8,678). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 70% occupancy rate, $39 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$5,622	$8,935	$12,070	$17,649
Occupancy	48%	66%	82%	98%
Nightly Rate	$31	$36	$39	$48

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
5 min. walk Palacio de la Moneda.	$9,712	$27	98%	1	1	3	$7	❌	❌	❌	Y / Y	⭐️ 5 (546)
Impecable Departamento 1D/1B a pasos de Metro	$9,548	$36	70%	1	1	1	$18	✅	❌	❌	Y / Y	⭐️ 5 (97)
Departamento y desayuno incluido	$14,640	$40	100%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (81)
Acogedor estudio en el centro de Stgo	$4,568	$39	32%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (781)
Estudio acogedor en Stgo Centro	$4,853	$39	34%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (818)
Depto excelente vista 2 cuadras Metro U de Chile	$7,591	$34	61%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (79)
Acogedor, la mejor ubicación	$10,841	$36	79%	1	1	1	$18	✅	❌	❌	Y / Y	⭐️ 5 (69)
El mejor sector 1 o 2 personas -Ckeck-in Flexible	$14,508	$40	98%	1	1	5	$20	❌	❌	❌	N / Y	⭐️ 5 (85)
Maravilloso a pasos de todo!	$10,225	$37	72%	1	1	1	$19	✅	❌	❌	Y / Y	⭐️ 5 (51)
Hermoso Dpto ubicado en el centro de Santiago.	$9,751	$37	72%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (280)
Excelente Dpto en el corazón de Santiago.	$8,125	$37	60%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (316)
Bright Stylish Studio Downtown Santiago	$7,793	$32	65%	1	1	3	$18	✅	❌	❌	Y / Y	⭐️ 5 (155)
Departamento Santiago Centro - Metro U. de Chile	$11,752	$32	100%	1	1	3	$10	❌	❌	❌	Y / Y	⭐️ 5 (187)
Departamento y desayuno incluido.	$17,217	$48	98%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (112)
La cocotte du Chili	$4,425	$39	31%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (45)
cómodo estudio santiago centro	$4,480	$28	42%	1	1	2	$7	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
904- Cama King, Parking - Aire Acond	$4,992	$44	31%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (194)
Lindo apartamento en Stgo Centro	$9,443	$30	86%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (134)
Espacio Urbano San Diego	$6,846	$29	61%	1	1	4	$19	✅	❌	❌	N / Y	⭐️ 4.5 (91)
Económico y Cómodo a pasos Metro	$8,901	$38	64%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 4.5 (7)
Departamento en Centro De Santiago	$12,747	$48	71%	1	1	2	$9	❌	❌	❌	Y / Y	⭐️ 5 (8)
Cómodo estudio santiago céntrico	$5,695	$26	58%	1	1	2	$7	❌	❌	❌	N / N	⭐️ 5 (26)
Departamento entero en el Centro	$8,597	$25	91%	1	1	2	$31	❌	❌	❌	N / Y	⭐️ 5 (50)
Estupendo Departamento a pasos de Metro U.Chile	$10,215	$36	75%	1	1	1	$18	✅	❌	❌	Y / Y	⭐️ 5 (93)
Hermoso departamento en el centro de Santiago	$8,597	$29	81%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (181)
Historical Center Santiago Stylish Studio	$7,819	$31	67%	1	1	3	$18	✅	❌	❌	Y / Y	⭐️ 5 (174)
Cerca de todo, Eleuterio Ramírez metro Univ. Chile	$11,594	$32	99%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (62)
Departamento Santiago Histórico	$8,421	$30	73%	1	1	2	$16	❌	❌	✅	N / Y	⭐️ 4.5 (27)
Loft Panoramic - Home Office Laundry Pool Wifi	$22,550	$66	91%	1	1	1	$30	✅	❌	❌	Y / Y	⭐️ 5 (48)
Departamento en Santiago-Centro	$9,418	$37	66%	1	1	2	$31	❌	❌	✅	N / Y	⭐️ 5 (41)
Hogar Tulipán	$8,638	$40	59%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (88)
Mandala House	$6,423	$39	45%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (78)
Departamento 1 ambiente cerca de La Moneda	$9,135	$32	78%	1	1	3	$0	❌	❌	❌	N / N	⭐️ 5 (131)
Queen's Abode	$5,710	$39	40%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (17)
Apartamento en Santiago Centro	$6,027	$48	34%	1	1	2	$5	❌	❌	❌	N / N	⭐️ 0 (1)
Lindo Departamento en San Diego 161	$10,540	$32	90%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (90)
Central y Cómodo depto para 2, Centro de Santiago	$5,585	$29	50%	1	1	3	$18	✅	❌	❌	N / Y	⭐️ 4.5 (12)
San Francisco 3 cuadras Alameda	$7,250	$31	62%	1	1	2	$36	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Departamento Santiago Centro/estacionamiento/wifi	$6,240	$51	31%	1	1	1	$21	❌	❌	❌	N / Y	⭐️ 4 (4)

149 Serrano Santiago, Región Metropolitana, 8330201

1 bed • 1 bath • 1 guests

$9,971

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $30/night at 65% occupancy.Projected nightly rate is $36/night at 66% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$8,870

Avg annual revenue

66%

Avg occupancy rate

$36

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

$0k

$10k

$15k

$25k

$1,994

Profit

Revenue

$9,971

Cleaning

$2,142

Cohost commission

$1,994

Owner payout

$7,179

$0

Cash Investment

Renos & Furnishing

Total