BNBCalc Short Term Rental Investment Analysis Store Bay Branch Road, Bon Accord, Trinidad and Tobago

3 bed • 2.5 bath • 6 guests • $450,000

BNB

Calc

Annual Revenue

$61,200

Profit (Cash Flow)

$9,209

Cap Rate

8.8%

Annual Revenue

$61,200

AirDNA projects $259/night at 51% occupancy ($48,245). Airbtics projects $284/night at 59% occupancy ($61,200). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 59% occupancy rate, $284 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,255	$63,970	$88,711	$123,188
Occupancy	45%	59%	69%	88%
Nightly Rate	$231	$294	$347	$375

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
La Casa de Serenidad, Juego & Familia	$86,270	$243	97%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (106)
Kristin's Place is spacious both inside/outside.	$79,069	$372	58%	3	4.5	2	$50	✅	❌	❌	Y / Y	⭐️ 5 (16)
Tobago Escape - Kias Villa*	$53,510	$215	68%	3	3	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (34)
Villa Santosh	$46,859	$375	31%	3	3.5	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (3)
Sugar Villa #1 Tobago	$62,092	$332	50%	3	2	2	$37	✅	❌	❌	Y / Y	⭐️ 5 (6)
Tanqueray Villa	$59,875	$380	43%	3	4	2	$35	✅	❌	❌	Y / Y	⭐️ 5 (28)
Villa Kiskadee, private, comfortable and relaxing	$46,577	$202	63%	3	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (42)
Ella’s Park View Townhouse close to Store Bay	$24,888	$170	40%	3	1.5	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (15)
Petite Haven Villa	$40,830	$190	58%	3	2	2	$45	✅	❌	❌	Y / Y	⭐️ 4.5 (21)
Villa Tobago Sands #16	$106,216	$383	75%	3	3.5	2	$45	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
Paupolee House	$47,668	$296	44%	3	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (39)
Frangipani Villa- Lovely 3 Bedroom, Pool, Fully AC	$87,368	$327	73%	3	3.5	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (12)
Samaan House	$46,511	$353	36%	3	3.5	1	$0	✅	❌	❌	Y / Y	⭐️ 3 (7)
Coker Cabana - Tobago	$80,457	$247	89%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (38)
Villa 83, (sans souci- where there are no worries)	$68,534	$300	62%	3	3	2	$35	✅	❌	❌	Y / Y	⭐️ 5 (45)
Sugar Villa #2 Tobago	$55,072	$357	41%	3	2	2	$37	✅	❌	❌	Y / N	⭐️ 0 (2)
Burty's Beach Bungalow	$20,862	$95	60%	3	1.5	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (42)
Villa 45	$75,623	$303	68%	3	3.5	2	$30	✅	❌	❌	Y / Y	⭐️ 4.5 (17)
The Lake House - Samaan Grove	$63,186	$332	52%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
177 Sea Shell Villa, Tobago W.I.	$60,500	$285	58%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (62)
Cardinal Villas Tobago-Bram Villa, Samaan Grove	$77,248	$346	61%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (28)
Splinterz ~ Your Tobago Escape	$60,339	$465	33%	3	3.5	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (4)
Samsara Villa - a cool and cosy home	$75,366	$234	88%	3	4.5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (81)
Suncoast Villa	$70,803	$265	73%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (37)
Villa by Pigeon Point Paradise	$64,369	$195	90%	3	3	2	$31	✅	❌	❌	Y / Y	⭐️ 4.5 (213)
Mariner’s Cove	$60,630	$342	48%	3	3	2	$50	✅	❌	❌	Y / Y	⭐️ 5 (9)
Nico's Nook Tobago	$65,192	$292	61%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
Villa Magnolia	$27,876	$222	34%	3	3.5	4	$75	✅	❌	❌	Y / Y	⭐️ 5 (108)
New Timbers Villa- Tobago	$64,464	$309	57%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (50)
Crown Point Beach House with Pool	$38,418	$173	60%	3	2	2	$35	✅	❌	❌	Y / Y	⭐️ 4.5 (10)
Amber Villa- Samaan Grove	$91,167	$437	57%	3	4.5	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (12)
Cheerful, fully furnished 3-bedroom villa.	$32,537	$176	49%	3	4	1	$74	❌	❌	❌	Y / N	⭐️ 4.7 (22)
Shangri La Villa	$59,028	$252	64%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (102)
Allamanda - An elegant, relaxing holiday getaway	$59,263	$352	46%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
Island Time Tobago	$45,684	$158	79%	3	1.5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (60)
Modern 3 bedroom in the heart of Crown Point	$85,033	$237	98%	3	3	2	$3	✅	✅	✅	Y / Y	⭐️ 4.5 (3)
Reefside Villa	$76,221	$246	84%	3	3	2	$44	✅	❌	❌	Y / Y	⭐️ 5 (37)
Luxury villa, pool and the best botanical garden!	$62,092	$261	65%	3	2.5	3	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (30)

Return Metrics

8.21% 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)	$9,208	$18,417	$27,625	$36,834	$46,043	$92,086	$276,259
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$472,708	$495,822	$519,353	$543,313	$567,716	$696,849	$1,368,528

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.21%

Cap Rate

8.79%

Return on Investment

24.19%

Store Bay Branch Road Bon Accord, Tobago

3 bed • 2.5 bath • 6 guests

Purchase Price

Airbnb Investor Score

$9,208

Annual Profit

8.8%

Cap Rate

8.2%

Cash on Cash

$61,200

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $259/night at 51% occupancy ($48,245.07). Airbtics projects $284/night at 59% occupancy ($61,200).

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

$59,841

Avg annual revenue

59%

Avg occupancy rate

$284

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

$20k

$50k

$75k

$105k

$9,209

Profit

Revenue

$61,200

Operating Expenses

$21,636

Operating Income

$39,564

Mortgage & Taxes

$30,356

Profit (Cash Flow)

$9,209

$112,125

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$8,625

Closing Costs

$13,500

Total

$112,125

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.21%

Cap Rate

8.79%

Return on Investment

24.19%