BNBCalc Short Term Rental Investment Analysis W Bay St, Nassau, The Bahamas

2 bed • 2 bath • 4 guests • $488,656

BNB

Calc

Annual Revenue

$34,979

Profit (Cash Flow)

-$15,611

Cap Rate

3.6%

Annual Revenue

$34,979

AirDNA projects $157/night at 61% occupancy ($34,979).

BNB Calc projects a 61% occupancy rate, $157 rate per night.

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

Return Metrics

-13.13% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$15,611	-$31,222	-$46,833	-$62,444	-$78,055	-$156,111	-$468,333
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$390,924	$390,924	$390,924	$390,924	$390,924	$390,924	$390,924
Down Payment	$97,731	$97,731	$97,731	$97,731	$97,731	$97,731	$97,731
Property Appreciation	$14,659	$29,759	$45,311	$61,330	$77,830	$168,056	$697,440
Total Return	$487,704	$487,192	$487,134	$487,542	$488,430	$500,601	$717,763

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.13%

Cap Rate

3.55%

Return on Investment

3.23%

W Bay St Nassau, New Providence

2 bed • 2 bath • 4 guests

Purchase Price

$34,979

Annual Revenue

AirDNA projects $157/night at 61% occupancy ($34,979.41).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$15,611

Profit

Revenue

$34,979

Operating Expenses

$17,627

Operating Income

$17,352

Mortgage & Taxes

$32,963

Profit (Cash Flow)

-$15,611

$118,891

Cash Investment

Down Payment

$97,731

Renos & Furnishing

$6,500

Closing Costs

$14,660

Total

$118,891

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.13%

Cap Rate

3.55%

Return on Investment

3.23%