BNBCalc Short Term Rental Rental Arbitrage Analysis Sta Victoria, Santiago, Región Metropolitana,

2 bed • 2 bath • 4 guests • $1,000

BNB

Calc

Annual Revenue

$12,966

Profit (Cash Flow)

$2,108

Cash on Cash Return

42.4%

Annual Revenue

$12,966

AirDNA projects $42/night at 69% occupancy ($10,584). Airbtics projects $50/night at 70% occupancy ($12,783). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 71% occupancy rate, $50 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$9,918	$12,705	$17,241	$21,079
Occupancy	63%	72%	85%	89%
Nightly Rate	$42	$47	$54	$63

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lindo y acogedor departamento	$16,499	$46	98%	2	2	2	$0	✅	❌	❌	N / Y	⭐️ 5 (77)
Moderno departamento Central	$15,375	$42	98%	2	2	3	$31	✅	❌	❌	N / Y	⭐️ 5 (55)
Full equipado - departamento en el centro Santiago	$13,040	$48	72%	2	2	3	$26	✅	❌	❌	Y / Y	⭐️ 4.5 (52)
ICONO 660, Santiago	$15,481	$90	47%	2	1	1	$0	✅	❌	❌	N / N	⭐️ 5 (9)
Amplio departamento Santiago	$15,308	$47	88%	2	2	3	$21	✅	❌	✅	Y / Y	⭐️ 5 (29)
Excelente ubicación, tranquilo, a pasos del metro	$11,143	$46	63%	2	2	3	$41	❌	❌	❌	Y / Y	⭐️ 5 (41)
Cómodo departamento cercano a Plaza Italia	$15,787	$49	87%	2	2	3	$26	✅	❌	❌	Y / Y	⭐️ 5 (146)
Departamento Santiago Centro excelente ubicación	$11,903	$37	85%	2	2	2	$26	❌	❌	❌	Y / Y	⭐️ 5 (144)
Cozy Minimal Style Apartment - Metro Santa Isabel	$13,775	$38	97%	2	2	2	$31	✅	❌	❌	Y / N	⭐️ 5 (110)
Hermoso departamento bien ubicado	$9,661	$36	71%	2	1	2	$15	✅	❌	❌	Y / Y	⭐️ 4.5 (41)
Acogedor y central Dpto. para 4 personas	$14,609	$45	85%	2	2	3	$31	✅	❌	❌	N / Y	⭐️ 5 (36)
Inviting retreat in the heart of the city	$11,809	$40	77%	2	2	2	$41	❌	❌	❌	N / Y	⭐️ 4.8 (22)
Renovado departamento con estacionamiento	$8,939	$60	39%	2	1	2	$31	❌	❌	✅	Y / Y	⭐️ 5 (47)
Apartamento en Santiago.2B-2D-Estacionamiento-wifi	$16,976	$53	84%	2	2	2	$31	✅	❌	✅	N / Y	⭐️ 5 (84)
Agradable y seguro departamento.	$17,216	$72	64%	2	2	1	$8	❌	❌	✅	N / Y	⭐️ 4.5 (26)
Amplio, vista a Cordillera en centro a 10min metro	$13,333	$43	82%	2	2	2	$26	❌	❌	❌	N / Y	⭐️ 5 (62)
Departamento en calle Marín	$12,187	$45	74%	2	2	2	$0	❌	❌	❌	N / N	⭐️ 5 (27)
Hermoso apartamento	$15,020	$54	76%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (45)
Céntrico. Full equipado. 2D, 2B. Estacionamiento.	$16,182	$50	86%	2	2	2	$26	✅	❌	✅	Y / Y	⭐️ 5 (114)
ARGO Santiago/ Providencia: Bustamante/ Italia	$12,849	$48	71%	2	2	3	$45	❌	❌	❌	Y / Y	⭐️ 5 (130)
Departamento central y cool a pasos de providencia	$11,694	$45	71%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (138)
Santiago Departamento Metro Bustamante	$10,229	$43	65%	2	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (62)
Una excelente ubicación	$12,682	$77	45%	2	1	2	$0	✅	❌	❌	Y / N	⭐️ 5 (8)
Departamento Full Amoblado Metro Católica	$5,844	$34	42%	2	1	2	$31	✅	❌	❌	Y / Y	⭐️ 4.5 (48)
Amplio Departamento 2D 2B 4personas STGO Centro	$14,463	$61	63%	2	2	3	$21	❌	❌	✅	Y / Y	⭐️ 5 (19)
Acogedor y céntrico departamento	$17,833	$54	87%	2	2	2	$31	❌	❌	❌	N / Y	⭐️ 5 (36)
Encantador Departamento 2 Dormitorios, 2 baños	$12,363	$50	66%	2	2	4	$26	✅	❌	❌	Y / Y	⭐️ 5 (34)
Departamento de Familia	$16,485	$60	73%	2	2	3	$31	❌	❌	❌	Y / Y	⭐️ 5 (41)
2 dormitorios 2 baños +parking	$14,580	$54	72%	2	2	3	$26	✅	❌	✅	Y / Y	⭐️ 4 (6)
Depto Stgo - Metro Santa Isabel	$9,135	$48	52%	2	2	3	$0	❌	❌	❌	Y / N	⭐️ 5 (13)
Departamento frente Hospital Universidad Católica	$11,174	$34	87%	2	2	2	$21	❌	❌	❌	N / N	⭐️ 5 (13)
Departamento temático de Bitcoin, único en Chile!	$15,372	$42	100%	2	2	5	$0	✅	❌	❌	Y / Y	⭐️ 5 (25)
Moderno Departamento teletrabajo	$11,727	$36	89%	2	2	3	$0	✅	❌	✅	Y / N	⭐️ 5 (23)
Departamento Excelente Ubicación Santiago	$12,144	$42	79%	2	1.5	7	$0	✅	❌	❌	Y / Y	⭐️ 5 (96)
acogedor apartamento, céntrico, estacionamiento 2D	$11,954	$46	71%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (16)
¡Vive una Experiencia Única!	$11,529	$63	50%	2	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (11)
Lira	$15,797	$83	52%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.5 (28)
Depto Nuevo comodo, equipado	$9,484	$37	69%	2	1	4	$41	✅	❌	❌	Y / Y	⭐️ 5 (29)

Return Metrics

42.36% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,107	$4,215	$6,323	$8,431	$10,539	$21,078	$63,236
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	$30	$60	$92	$125	$159	$343	$1,427
Total Return	$2,137	$4,276	$6,416	$8,557	$10,698	$21,422	$64,663

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

42.36%

Payback Period Days

862

Return on Investment

42.96%

Sta Victoria Santiago, Región Metropolitana

2 bed • 2 bath • 4 guests

Monthly Rent

$12,966

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $42/night at 69% occupancy.Projected nightly rate is $50/night at 70% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$12,802

Avg annual revenue

70%

Avg occupancy rate

$50

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

$2,108

Profit

Revenue

$12,966

Operating Expenses

$10,858

Operating Income

$2,108

Net Effective Rent

Profit (Cash Flow)

$2,108

$4,976

Cash Investment

Renos & Furnishing

$4,876

Setup Costs

$100

Total

$4,976

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

42.36%

Payback Period Days

862