BNBCalc Short Term Rental Investment Analysis Serrano 149, Santiago, Santiago Metropolitan Region 8320000, Chile

1 bed • 1 bath • 2 guests • $90,000

BNB

Calc

Annual Revenue

$10,355

Profit (Cash Flow)

$2,002

Cap Rate

7.1%

Annual Revenue

$10,355

AirDNA projects $39/night at 63% occupancy ($8,974).

BNB Calc projects a 63% occupancy rate, $45 rate per night.

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

Return Metrics

8.38% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,002	$4,004	$6,006	$8,008	$10,010	$20,020	$60,062
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,246	$2,544	$3,896	$5,305	$6,773	$15,084	$72,000
Down Payment	$18,000	$18,000	$18,000	$18,000	$18,000	$18,000	$18,000
Property Appreciation	$4,410	$9,036	$13,888	$18,979	$24,319	$55,210	$288,013
Total Return	$25,658	$33,584	$41,791	$50,293	$59,102	$108,315	$438,075

Property Appreciation:

4.9%

Revenue Appreciation:

Cash on Cash Return

8.38%

Cap Rate

7.08%

Return on Investment

32.05%

149 Serrano Santiago, Región Metropolitana, 8330201

1 bed • 1 bath • 2 guests

Purchase Price

$10,355

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,002

Profit

Revenue

$10,355

Operating Expenses

$3,975

Operating Income

$6,379

Mortgage & Taxes

$4,377

Profit (Cash Flow)

$2,002

$23,888

Cash Investment

Down Payment

$18,000

Renos & Furnishing

$3,188

Closing Costs

$2,700

Total

$23,888

Investment Value Over Time

Property Appreciation

4.9%

Revenue Appreciation

Cash on Cash Return

8.38%

Cap Rate

7.08%

Return on Investment

32.05%