BNBCalc Short Term Rental Investment Analysis Vía Boquete, Alto Boquete, Provincia de Chiriquí,

3 bed • 2.5 bath • 6 guests • $150,000

BNB

Calc

Annual Revenue

$25,677

Profit (Cash Flow)

$7,174

Cap Rate

5.8%

Annual Revenue

$25,677

AirDNA projects $185/night at 38% occupancy ($25,676). Airbtics projects $152/night at 46% occupancy ($25,537). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 38% occupancy rate, $185 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$9,278	$19,619	$40,986	$80,314
Occupancy	29%	45%	61%	72%
Nightly Rate	$86	$117	$180	$300

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
La Rosalia, tu casa en Los Molinos, Boquete, Pmá	$30,232	$236	35%	3	4	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
"Rincón de descanso y relajamiento en boquete"	$23,626	$97	65%	3	2	1	$25	❌	❌	✅	Y / Y	⭐️ 4.8 (69)
Hacienda Belina - private coffee farm experience	$16,657	$99	45%	3	3	2	$25	❌	❌	✅	Y / Y	⭐️ 4.9 (150)
Casa Camila	$44,613	$185	65%	3	3	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (56)
LaCasitaDeLeono: Chalet nuevo/vista al Volcán Barú	$21,792	$80	72%	3	2	2	$35	❌	❌	✅	Y / Y	⭐️ 4.7 (43)
Casa en Alto Boquete, Boquete	$19,867	$104	48%	3	3	2	$35	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Casa estilo cabaña “Villa Sol” en Alto Boquete	$18,120	$95	51%	3	2	2	$24	❌	❌	❌	N / Y	⭐️ 5 (10)
La Casita del Olimpo Alto Boquete	$24,239	$119	55%	3	2	2	$35	❌	❌	❌	Y / Y	⭐️ 4.6 (28)
Nice View House (Alto Boquete, H. Los Molinos,)	$43,728	$179	65%	3	4	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (137)
Fresh and Comfy - Van Tonder's house near Boquete	$12,546	$92	37%	3	2	1	$10	✅	❌	❌	Y / Y	⭐️ 4.6 (51)
Big House, Equipped Kitchen, Outdoor Lounge, & Gym	$14,573	$57	63%	3	3	2	$37	❌	❌	✅	Y / Y	⭐️ 4.9 (142)
Up House 🏡	$38,146	$332	31%	3	4	2	$35	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
Lujosa casa tipo cabaña Boquete	$58,833	$257	61%	3	3	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Mountain View Villa	$63,132	$367	47%	3	4	4	$0	✅	✅	❌	Y / Y	⭐️ 5 (11)
Siéntete como en Casa!	$14,000	$75	51%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
La Casa de Juancho	$23,814	$178	36%	3	2	2	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
The Coffee Can - Shipping container on coffee farm	$13,251	$58	62%	3	2	2	$10	❌	❌	❌	Y / Y	⭐️ 5 (81)
Casa en Boquete, Volcancito	$34,091	$165	56%	3	3	2	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
Mountain 3B villa with breathtaking views	$48,964	$304	42%	3	4	4	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
King Castle House	$31,214	$90	93%	3	4	2	$39	❌	❌	✅	Y / Y	⭐️ 4.9 (49)
Beautiful Family Home in Boquete	$19,361	$115	46%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Agradable casa en Alto Boquete	$23,717	$80	81%	3	1	1	$0	❌	❌	❌	N / N	⭐️ 4.7 (3)
Sweet Home Alto Boquete	$10,423	$89	32%	3	2	1	$0	❌	❌	✅	N / N	⭐️ 5 (3)
House in Boquete w/ King Beds, A/C & Hot Tub	$64,299	$431	40%	3	4	1	$100	❌	✅	✅	Y / Y	⭐️ 5 (7)
Hospedaje Vacacional	$27,011	$90	82%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (3)
Entire New Home in Alto Boquete.	$32,812	$163	55%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Boquete hideway /3 rooms king bed /private parking	$19,297	$70	74%	3	2	1	$20	❌	❌	✅	Y / N	⭐️ 5 (18)
Entire house @ Boquete town. Close to downtown.	$11,301	$78	38%	3	2	2	$50	❌	❌	✅	N / N	⭐️ 4.2 (16)
Casa en Alto Boquete	$28,117	$140	54%	3	3	2	$25	✅	❌	✅	Y / Y	⭐️ 4.7 (3)

Return Metrics

4.39% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,173	$14,347	$21,521	$28,694	$35,868	$71,736	$215,210
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000
Property Appreciation	$4,500	$9,135	$13,909	$18,826	$23,891	$51,587	$214,089
Total Return	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.39%

Cap Rate

5.77%

Return on Investment

7.15%

Vía Boquete Alto Boquete, Provincia de Chiriquí

3 bed • 2.5 bath • 6 guests

Purchase Price

$25,677

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $185/night at 38% occupancy.Projected nightly rate is $152/night at 46% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$24,481

Avg annual revenue

46%

Avg occupancy rate

$152

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

$25k

$45k

$65k

$7,174

Profit

Revenue

$25,677

Operating Expenses

$17,018

Operating Income

$8,659

Mortgage & Taxes

$1,485

Profit (Cash Flow)

$7,174

$158,625

Cash Investment

Down Payment

$150,000

Renos & Furnishing

$8,625

Total

$158,625

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.39%

Cap Rate

5.77%

Return on Investment

7.15%